| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,000 | 1,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 25264S676 DIAMOND HILL FDS | AT COST | 64,757 | 56,619 |
| 258620509 DOUBLELINE FDS TR | AT COST | 11,532 | 8,885 |
| 4812C0134 JPMORGAN TR II | AT COST | 72,323 | 67,565 |
| 654106103 NIKE INC | AT COST | 6,098 | 6,068 |
| 922908710 VANGUARD INDEX FDS | AT COST | 65,746 | 112,477 |
| 00287Y109 ABBVIE INC | AT COST | 3,690 | 6,845 |
| 057071854 BAIRD FDS INC | AT COST | 189,028 | 158,131 |
| 78409V104 S&P GLOBAL INC | AT COST | 6,448 | 7,328 |
| 922908645 VANGUARD INDEX FDS | AT COST | 57,656 | 84,953 |
| 25159K705 DEUTSCHE DWS MKT TR | AT COST | 49,196 | 39,602 |
| 824348106 SHERWIN-WILLIAMS CO | AT COST | 4,839 | 6,757 |
| 855244109 STARBUCKS CORP | AT COST | 5,480 | 7,331 |
| 921943809 VANGUARD TAX-MANAGED | AT COST | 87,292 | 78,613 |
| 922020813 VANGUARD MALVERN FDS | AT COST | 16,127 | 13,276 |
| 03027X100 AMERICAN TOWER CORP | AT COST | 5,591 | 7,300 |
| 128119880 CALAMOS INVT TR NEW | AT COST | 77,099 | 73,752 |
| 136375102 CANADIAN NATL RY CO | AT COST | 5,123 | 7,343 |
| 594918104 MICROSOFT CORP | AT COST | 2,041 | 8,850 |
| 74440Y884 PGIM HIGH YIELD FUND | AT COST | 49,055 | 44,932 |
| 922908686 VANGUARD INDEX FDS | AT COST | 47,245 | 86,312 |
| 98978V103 ZOETIS INC | AT COST | 5,810 | 7,563 |
| G1151C101 ACCENTURE PLC-CL A | AT COST | 4,597 | 7,462 |
| 024525669 AMERICAN BEACON FDS | AT COST | 26,825 | 30,970 |
| 06828M876 BARON SELECT FDS | AT COST | 61,623 | 59,086 |
| 412295107 HARDING LOEVNER FDS | AT COST | 60,041 | 41,731 |
| 589509207 MERGER FD | AT COST | 25,708 | 25,099 |
| 776696106 ROPER INDS INC NEW | AT COST | 6,775 | 7,193 |
| RR0005183 100.00 INTEREST IN A | AT COST | 56,000 | 89,000 |
| 04314H592 ARTISAN PARTNERS FDS | AT COST | 31,954 | 25,461 |
| 256677105 DOLLAR GEN CORP NEW | AT COST | 5,595 | 7,436 |
| 362014193 GMO TR | AT COST | 26,845 | 25,101 |
| 46637K265 JPMORGAN TR I | AT COST | 64,088 | 60,186 |
| 532457108 LILLY ELI & CO | AT COST | 6,554 | 7,114 |
| 543488845 LOOMIS SAYLES FDS II | AT COST | 76,179 | 56,741 |
| 57636Q104 MASTERCARD INC | AT COST | 5,645 | 6,824 |
| 91324P102 UNITEDHEALTH GROUP I | AT COST | 1,822 | 7,576 |
| RR0005175 100.00 INTEREST IN A | AT COST | 40,000 | 79,000 |
| 037833100 APPLE INC | AT COST | 2,682 | 13,267 |
| 12514G108 CDW CORP | AT COST | 4,483 | 7,804 |
| 14448C104 CARRIER GLOBAL CORP | AT COST | 9,392 | 7,290 |
| 22160K105 COSTCO WHOLESALE COR | AT COST | 3,186 | 8,029 |
| 548661107 LOWES COS INC | AT COST | 3,149 | 7,325 |
| 931142103 WAL MART STORES INC | AT COST | 2,295 | 4,280 |
| 882508104 TEXAS INSTRS INC | AT COST | 4,709 | 7,584 |
| 02079K107 ALPHABET INC | AT COST | 2,180 | 5,769 |
| 09258N570 BLACKROCK FDS | AT COST | 30,904 | 31,281 |
| 31635T807 FIDELITY SALEM STR T | AT COST | 187,022 | 158,192 |
| 46653M849 JOHCM FDS TR | AT COST | 66,684 | 37,326 |
| 053015103 AUTOMATIC DATA PROCE | AT COST | 4,159 | 7,238 |
| 23331A109 D R HORTON INC | AT COST | 8,038 | 7,072 |
| BEGINING |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING DIFFERENCE | 67 |
| COST BASIS ADJ | 536 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER INVESTMENT EXPENSES | 1,771 | 1,771 | 0 | |
| Rent and Royalty Expense | 11,727 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 973 | 973 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 389 | 389 | 0 | |
| REAL ESTATE TAX ON NON-RENTAL | 2,320 | 2,320 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 2,085 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 2,492 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 113 | 113 | 0 |