| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 712 | 712 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 037833DY3 APPLE INC | 50,095 | 40,778 |
| 42824CBK4 HP ENTERPRISE CO | 101,214 | 91,621 |
| 961214EC3 WESTPAC BANKING CORP | 101,055 | 99,577 |
| 064159KD7 BANK OF NOVA SCOTIA | 48,104 | 49,998 |
| 912828ZQ6 US TREASURY NOTE | 99,055 | 82,430 |
| 14040HBD6 CAPITAL ONE FINANCIA | 98,636 | 99,604 |
| 91282CAV3 US TREASURY NOTE | 48,805 | 41,795 |
| 912828YX2 US TREASURY NOTE | 131,147 | 116,821 |
| 9128282R0 US TREASURY NOTE | 134,878 | 118,701 |
| 548661DX2 LOWE'S COS INC | 49,667 | 42,422 |
| 92343VGG3 VERIZON COMMUNICATIO | 100,701 | 91,225 |
| 9128286F2 US TREASURY NOTE | 97,228 | 87,125 |
| 377372AH0 GLAXOSMITHKLINE CAP | 97,490 | 99,626 |
| 9128284V9 US TREASURY NOTE | 83,162 | 73,011 |
| 654106AK9 NIKE INC | 133,670 | 110,261 |
| 459200KJ9 IBM CORP | 122,714 | 100,075 |
| 06406RAG2 BANK OF NY MELLON CO | 100,161 | 100,050 |
| 912828YM6 US TREASURY NOTE | 149,080 | 143,907 |
| 023135BS4 AMAZON.COM INC | 102,275 | 83,202 |
| 89236TDW2 TOYOTA MOTOR CREDIT | ||
| 912828WJ5 US TREASURY NOTE 2.5 | 151,137 | 147,603 |
| 3135G03U5 FED NATL MTG ASSN | 99,989 | 92,593 |
| 742718EU9 PROCTER & GAMBLE CO/ | ||
| 9128285M8 US TREASURY NOTE | 169,061 | 148,097 |
| 912828M80 US TREASURY NOTE | 96,465 | 99,794 |
| 912828SF8 US TREASURY NOTE 2.0 | ||
| 912828G38 US TREASURY NOTE 2.2 | 25,734 | 24,359 |
| 125523CP3 CIGNA CORP | 99,920 | 90,100 |
| 316773CY4 FIFTH THIRD BANCORP | 85,291 | 81,364 |
| 02665WCZ2 AMERICAN HONDA FINAN | 91,728 | 87,763 |
| 37940XAE2 GLOBAL PAYMENTS INC | 98,911 | 88,245 |
| 912828XG0 US TREASURY NOTE | ||
| 49271VAQ3 KEURIG DR PEPPER INC | 61,773 | 60,640 |
| 912828X88 US TREASURY NOTE 2.3 | 91,934 | 86,059 |
| 91282CCB5 US TREASURY NOTE | 101,703 | 88,340 |
| 56501RAK2 MANULIFE FINANCIAL | 49,660 | 45,914 |
| 91282CEP2 US TREASURY NOTE | 148,002 | 146,204 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 191216100 COCA COLA CO | ||
| 149123101 CATERPILLAR INC | ||
| 172967424 CITIGROUP INC. | ||
| 92343V104 VERIZON COMMUNICATIO | 39,866 | 68,067 |
| 023135106 AMAZON COM INC COM | 45,435 | 121,699 |
| 00206R102 AT & T INC | ||
| 097023105 BOEING CO | 67,950 | 77,401 |
| 037833100 APPLE INC | 23,974 | 771,479 |
| 17275R102 CISCO SYSTEMS INC | 41,811 | 175,124 |
| 38141G104 GOLDMAN SACHS GROUP | ||
| 911312106 UNITED PARCEL SERVIC | 131,341 | 127,404 |
| 532457108 ELI LILLY & CO COM | 99,792 | 112,961 |
| 91324P102 UNITEDHEALTH GROUP I | 226,212 | 295,499 |
| 02079K305 ALPHABET INC CL A | 10,796 | 69,261 |
| 907818108 UNION PACIFIC CORP | 45,000 | 329,132 |
| 278865100 ECOLAB INC | ||
| 166764100 CHEVRON CORP | ||
| 30303M102 META PLATFORMS INC | 52,280 | 130,344 |
| 459200101 INTERNATIONAL BUSINE | ||
| 742718109 PROCTER & GAMBLE CO | 1,315 | 90,902 |
| 438516106 HONEYWELL INTERNATIO | 18,937 | 117,965 |
| 369604301 GENERAL ELEC CO | ||
| 02079K107 ALPHABET INC CL C | 59,695 | 388,574 |
| 512807108 LAM RESEARCH CORP CO | 66,623 | 45,543 |
| 68622V106 ORGANON & CO | 1,858 | 7,618 |
| 084670702 BERKSHIRE HATHAWAY I | 54,463 | 188,136 |
| 75513E101 RAYTHEON TECHNOLOGIE | 152,164 | 154,819 |
| 88579Y101 3M CO | ||
| 110122108 BRISTOL MYERS SQUIBB | ||
| 09857L108 BOOKING HOLDINGS INC | 100,976 | 86,287 |
| 46625H100 JPMORGAN CHASE & CO | 115,827 | 379,517 |
| 892356106 TRACTOR SUPPLY CO CO | ||
| 58933Y105 MERCK & CO INC NEW | 37,086 | 227,911 |
| 871829107 SYSCO CORP | 134,587 | 142,652 |
| 594918104 MICROSOFT CORP | 349,220 | 407,893 |
| 94106L109 WASTE MANAGEMENT INC | 236,538 | 245,939 |
| 867224107 SUNCOR ENERGY INC NE | 122,987 | 122,105 |
| 150870103 CELANESE CORP | 155,007 | 98,555 |
| 460690100 INTERPUBLIC GROUP CO | 67,479 | 66,585 |
| 883556102 THERMO FISHER SCIENT | 65,652 | 64,893 |
| 517834107 LAS VEGAS SANDS CORP | 66,832 | 71,384 |
| 87612E106 TARGET CORP | 67,897 | 72,955 |
| 285512109 ELECTRONIC ARTS INC | 120,433 | 124,333 |
| 09247X101 BLACKROCK INC | 67,312 | 71,970 |
| 25243Q205 DIAGEO PLC - ADR | 121,678 | 101,953 |
| 92826C839 VISA INC-CLASS A SHR | 189,639 | 170,891 |
| 31620M106 FIDELITY NATL INFORM | 145,996 | 113,390 |
| 418056107 HASBRO INC | 120,751 | 112,870 |
| 654106103 NIKE INC CL B | 61,023 | 41,303 |
| 89151E109 TOTALENERGIES SE -SP | 193,733 | 188,604 |
| 09260D107 BLACKSTONE INC | 155,698 | 119,867 |
| 126650100 CVS HEALTH CORPORATI | 154,756 | 178,633 |
| 11135F101 BROADCOM INC | 259,365 | 199,145 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 149123101 CATERPILLAR INC | |||
| 693390882 PIMCO INTL BND USD H | |||
| 87612E106 TARGET CORP | |||
| 589509207 MERGER FUND-INST #30 | |||
| 78467Y107 SPDR S&P MIDCAP 400 | |||
| 03027X100 AMERICAN TOWER CORP | |||
| 912828MP2 US TREASURY NOTE 3.6 | |||
| 02665WCZ2 AMERICAN HONDA FINAN | |||
| 9128283G3 US TREASURY NOTE | |||
| 9128283N8 US TREASURY NOTE | |||
| 110122108 BRISTOL MYERS SQUIBB | |||
| 464287804 ISHARES CORE S&P SMA | |||
| 00143W859 INV OPP DEVELOP MRKT | |||
| 17275R102 CISCO SYSTEMS INC | |||
| 278865100 ECOLAB INC | |||
| 464288117 ISHARES S&P/CITI INT | |||
| 922908553 VANGUARD REAL ESTATE | |||
| 921937827 VANGUARD SHORT TERM | AT COST | 1,348,392 | 1,330,421 |
| 912828WY2 US TREASURY NOTE 2.2 | |||
| 961214EC3 WESTPAC BANKING CORP | |||
| 86562MAH3 SUMITOMO MITSUI FINL | |||
| 38141GGQ1 GOLDMAN SACHS GROUP | |||
| 037833100 APPLE INC | |||
| 291011104 EMERSON ELECTRIC CO | |||
| 892356106 TRACTOR SUPPLY CO CO | |||
| 81369Y886 AMEX UTILITIES SPDR | |||
| 00206R102 AT & T INC | |||
| 369604103 GENERAL ELECTRIC CO | |||
| 191216100 COCA COLA CO | |||
| 438516106 HONEYWELL INTERNATIO | |||
| 46625H100 JPMORGAN CHASE & CO | |||
| 166764100 CHEVRON CORP | |||
| 00206RAX0 AT&T INC 4.450% 5/15 | |||
| 377372AH0 GLAXOSMITHKLINE CAP | |||
| 14040HBD6 CAPITAL ONE FINANCIA | |||
| 912828A83 US TREASURY NOTE 2.3 | |||
| 06406RAG2 BANK OF NY MELLON CO | |||
| 912828D72 US TREASURY NOTE 2.0 | |||
| 912828F21 US TREASURY NOTE 2.1 | |||
| 428236BM4 HEWLETT-PACKARD CO 4 | |||
| 89236TDW2 TOYOTA MOTOR CREDIT | |||
| 172967FT3 CITIGROUP INC 4.500% | |||
| 912828SF8 US TREASURY NOTE 2.0 | |||
| 912828XG0 US TREASURY NOTE | |||
| 912828M80 US TREASURY NOTE | |||
| 6174467P8 MORGAN STANLEY 5.500 | |||
| 857477AG8 STATE STREET CORP 4. | |||
| 742718EU9 PROCTER & GAMBLE CO/ | |||
| 064159KD7 BANK OF NOVA SCOTIA | |||
| 459200101 INTERNATIONAL BUSINE | |||
| 478160104 JOHNSON & JOHNSON | |||
| 907818108 UNION PACIFIC CORP | |||
| 58933Y105 MERCK & CO INC NEW | |||
| 88579Y101 3M CO | |||
| 464287176 ISHARES TIPS BOND ET | |||
| 78464A607 SPDR DOW JONES REIT | |||
| SKY990RF9 SKYBRIDGE MULTI-ADVI | |||
| 742718109 PROCTER & GAMBLE CO | |||
| 38141G104 GOLDMAN SACHS GROUP | |||
| BIT990000 BLACKSTONE REAL ESTA | |||
| 084670702 BERKSHIRE HATHAWAY I | |||
| 02079K107 ALPHABET INC CL C | |||
| 02079K305 ALPHABET INC CL A | |||
| 30303M102 FACEBOOK INC | |||
| 921937819 VANGUARD INTERMEDIAT | |||
| 023135106 AMAZON COM INC COM | |||
| 92343V104 VERIZON COMMUNICATIO | |||
| 10373QAJ9 BP CAP MARKETS AMERI | |||
| 446150AQ7 HUNTINGTON BANCSHARE | |||
| 29379VAU7 ENTERPRISE PRODUCTS | |||
| 912828WJ5 US TREASURY NOTE 2.5 | |||
| 912828G87 US TREASURY NOTE 2.1 | |||
| 459200KJ9 IBM CORP | |||
| 912828ZQ6 US TREASURY NOTE | |||
| 89788MAB8 TRUIST FINANCIAL COR | |||
| 912828YM6 US TREASURY NOTE | |||
| 023135BS4 AMAZON.COM INC | |||
| 49326EEJ8 KEYCORP | |||
| 594918104 MICROSOFT CORP | |||
| 912828G38 US TREASURY NOTE 2.2 | |||
| 654106AK9 NIKE INC | |||
| 931142DV2 WAL-MART STORES INC | |||
| 316773CY4 FIFTH THIRD BANCORP | |||
| 3135G03U5 FED NATL MTG ASSN | |||
| 464287226 ISHARES CORE U.S. AG | AT COST | 2,501,553 | 2,156,604 |
| 921943858 VANGUARD FTSE DEVELO | AT COST | 749,876 | 601,276 |
| 922042858 VANGUARD FTSE EMERGI | AT COST | 1,145,284 | 926,248 |
| 922031760 VANGUARD HIGH YIELD | AT COST | 704,541 | 619,901 |
| 922908629 VANGUARD MIDCAP VIPE | AT COST | 2,940,276 | 2,909,470 |
| 922908751 VANGUARD SMALL CAP V | AT COST | 1,019,252 | 1,042,077 |
| 90353DAZ8 UBS COMMERCIAL MORT | AT COST | 101,160 | 98,662 |
| 78462F103 SPDR S & P 500 ETF T | AT COST | 645,981 | 610,553 |
| 46090F100 INVESCO OPTIMUM YIEL | AT COST | 435,157 | 439,131 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 16,107 | 16,107 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 153 | 153 | ||
| NON-ALLOCABLE LEGAL FEES | 188 | 188 |
| Description | Amount |
|---|---|
| PURCHASE OF ACCRUED INTEREST CARRYOVER | 125 |
| COST BASIS ADJ | 350 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADR EXPENSE | 75 | 75 | 0 | |
| OTHER MISC EXPENSE | 12,725 | 0 | 12,725 | |
| PARKING EXPENSE | 1,703 | 0 | 1,703 | |
| Rent and Royalty Expense | 25,602 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 1,048 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TEAM RISK EXPENSES | 83,361 | 83,361 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,665 | 1,665 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 2,516 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 63,897 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 1,918 | 1,918 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 2,253 | 2,253 | 0 |