| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,720 | 930 | 2,790 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AIR LEASE CORP 3.75% 01 JUN 2026 | 17,770 | 17,373 |
| AMERICAN BEACON AHL MANAGED FUTURES STRATEGY FUND | 124,509 | 110,874 |
| ANHEUSER BUSCH INBEV WORLDWIDE 4.9% 23 JAN 2031 | 16,162 | 16,669 |
| AT&T INC DTD 5/4/2015 4.5% 05/15/2035 | 18,625 | 18,034 |
| BANK OF AMERICA CORP 6.11% 01/29/2037 | 15,924 | 17,089 |
| BANK OF AMERICA CORP VARIABLE 3.559% 23 APR 2027 | 17,926 | 17,324 |
| BANK OF NEW YORK MELLON CORP 01/28/2026 | 18,781 | 17,509 |
| BANK OF NOVA SCOTIA 1.05% 03/02/2026 | 18,766 | 17,505 |
| BANK OF NOVA SCOTIA 2.2% 03 FEB 2025 | 17,924 | 17,448 |
| BERKSHIRE HATHAWAY FINANCE CORP 4.25% 15 JAN 2049 | 21,676 | 17,772 |
| BLACKROCK INC 1.9% 28 JAN 2031 | 20,352 | 17,741 |
| BLACKROCK TACTICAL OPPORT FD | 104,257 | 98,970 |
| BP CAPITAL MARKETS AMERICA INC 3.796% | 17,054 | 16,762 |
| CALAOMOS MKT NEU INC | 251,549 | 272,605 |
| CAPITAL ONE FINANCIAL CORP 3.65% 11 MAY 2027 | 17,871 | 17,186 |
| CHARLES SCHWAB .9% 11 MAR 2026 | 18,712 | 17,423 |
| CITIGROUP INC VARIABLE .775% 30 OCT 2024 | 24,843 | 25,014 |
| COMCAST CORP 3.75% 01 APR 2040 | 21,362 | 17,204 |
| EQUINOR ASA 3.7% 03/01/2024 | 17,033 | 16,945 |
| FIDELITY NATIONAL INFORMATION SERVICES 1.65% 03/01/2028 | 18,387 | 16,950 |
| GILEAD SCIENCES INC CALLABLE DTD 09/14/2015 3.65% 03/01/2026-2025 | 16,979 | 16,655 |
| GMO OPPORTUNISTIC INCOME FUND | 116,641 | 107,846 |
| GOLDMAN SACHS GROUP INC 2.65% 10/21/2032 | 20,366 | 17,500 |
| HORMEL FOODS CORP 0.65% 06/03/2024 | 17,908 | 17,640 |
| HSBC HOLDINGS PLC VARIABLE 3.973% | 18,814 | 17,765 |
| INTEL CORP 2% 08/12/2031 | 19,994 | 16,889 |
| INTERNATIONAL BUSINESS MACHINES 02/19/2016 3.45% 2/29/2026 | 16,967 | 16,564 |
| INTERNATIONAL BUSINESS MACHINES 3.5% 15 MAY 2029 | 17,886 | 17,182 |
| JP MORGAN CHASE & CO VARIABLE 3.782@ 02/01/2028 | 35,166 | 33,806 |
| JP MORGAN HEDGED EQUITY FUND | 169,354 | 246,071 |
| KROGER CO CALLABLE 10/03/2016 2.65% 10/15/2026 | 17,679 | 17,013 |
| LLOYDS BANKING GROUP PLC 4.375% 03/22/2028 | 18,016 | 17,608 |
| LOWES COS INC 3.65% 05 APR 2029 | 18,629 | 17,371 |
| MOLSON COORS BREWING CO 05/03/12 5% 05/01/2042 | 17,803 | 17,384 |
| MORGAN STANLEY 10/23/2014 3.7% 10/23/2024 | 17,017 | 16,779 |
| PROCTER & GAMBLE CO 3% 25 MAR 2030 | 18,077 | 16,867 |
| ROYAL BANK OF CANADA .875% 01/20/2026 | 36,499 | 34,318 |
| SHELL INTL FINANCE BV 2.375% | 18,494 | 17,113 |
| SOUTHERN CO 3.70% 30 APR 2030 | 17,854 | 16,983 |
| SYSCO CORP 3.3% 15 FEB 2050 | 21,236 | 17,647 |
| TOYOTA MOTOR CREDIT CORP .8% 1/9/2026 | 18,810 | 17,633 |
| TOYOTA MOTOR CREDIT CORP 1.125% 6/18/2026 | 18,901 | 17,552 |
| TRUIST FINANCIAL CORP 1.267% | 18,910 | 17,394 |
| VANGUARD EMERGING MKTS BOND FD | 106,300 | 104,059 |
| VERIZON COMMUNICATIONS INC .85% 20 NOV 2025 | 18,749 | 17,650 |
| AMERICAN TOWER CORP 5.8% 11/15/2028 | 17,003 | 17,659 |
| PGIM HIGH YIELD FUND | 198,225 | 202,061 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALLIANT ENERGY CORP | 10,317 | 18,160 |
| ARTHUR J GALLAGHER & CO | 3,775 | 40,029 |
| AT&T INC | 48,149 | 41,581 |
| BLACKROCK INC | 6,335 | 29,225 |
| CHEVRON CORP | 4,304 | 29,683 |
| CHUBB LIMITED | 14,281 | 29,606 |
| COCA COLA CO | 19,143 | 26,754 |
| COMCAST CORP | 30,425 | 37,448 |
| CONOCOPHILLIPS | 6,703 | 16,946 |
| CROWN CASTLE INTERNATIONAL CORP | 52,689 | 37,667 |
| ELI LILLY & CO | 3,913 | 36,141 |
| EVEREST RE GROUP LTD | 25,897 | 33,590 |
| EXELON CORP | 32,284 | 37,551 |
| EXXON MOBIL CORP | 35,126 | 58,188 |
| FIDELITY NATIONAL INFORMATION SERVICES INC | 26,214 | 20,544 |
| GENERAL DYNAMICS CORP | 20,450 | 32,978 |
| GENUINE PARTS CO | 20,998 | 31,024 |
| HARDING LOEVNER INTERNATIONAL EQUITY PORTFOLIO | 200,671 | 184,692 |
| HERSHEY CO | 13,753 | 19,949 |
| HOME DEPOT INC | 15,246 | 29,457 |
| HONEYWELL INTL INC | 17,608 | 28,940 |
| HUBBELL INC | 6,114 | 18,091 |
| JOHNSON & JOHNSON | 45,623 | 46,238 |
| JP MORGAN CHASE & CO | 6,992 | 51,030 |
| LYONDELLBASELL INDUSTRIES CL A | 11,413 | 17,685 |
| MCDONALDS CORP | 31,293 | 37,064 |
| MERCK & CO INC NEW | 17,615 | 46,115 |
| METLIFE INC | 11,173 | 22,087 |
| MICROSOFT CORP | 55,236 | 116,948 |
| MONDELEZ INTL INC | 29,795 | 32,231 |
| NEXTERA ENERGY INC | 25,178 | 34,986 |
| PACKAGING CORP OF AMERICA | 22,088 | 24,274 |
| QUALCOMM INC | 3,699 | 11,136 |
| STRYKER CORP | 23,089 | 29,946 |
| SYSCO CORP | 17,293 | 16,966 |
| TE CONNECTIVITY LTD | 10,862 | 19,529 |
| TEXAS INSTRUMENTS | 12,539 | 18,921 |
| TJX COS INC | 29,037 | 39,775 |
| UNION PACIFIC CORP | 43,299 | 50,843 |
| UNITEDHEALTH GROUP INC | 25,898 | 41,065 |
| VERIZON COMMUNICATIONS | 34,095 | 34,571 |
| WAL MART STORES INC | 15,155 | 36,575 |
| WASTE MGMT INC | 6,729 | 46,387 |
| CME GROUP INC | 36,932 | 44,437 |
| NEWMONT CORP | 18,176 | 18,501 |
| PNC FINANCIAL SERVICES GROUP INC | 34,996 | 35,151 |
| STARBUCKS CORP | 33,044 | 32,451 |
| T-MOBILE US INC | 32,988 | 34,631 |
| ARTISAN MID CAP FUND | 135,426 | 165,026 |
| DARDEN RESTAURANTS INC | 33,235 | 34,010 |
| VANGUARD SMALL-CAP GROWTH INDEX FUND | 136,727 | 147,506 |
| VANGUARD SMALL-CAP VALUE ETF | 198,769 | 236,841 |
| XCEL ENERGY INC | 31,829 | 28,788 |
| JOHCM INTERNATIONAL SELECT FUND | 345,737 | 380,076 |
| ABSOLUTE CONVERTIBLE ARBITRAGE FUND | 114,996 | 114,996 |
| JP MORGAN STRATEGIC INCOME OPPORTUNITIES FUND | 107,470 | 107,002 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ARTISAN DEVELOPING WORLD FD | AT COST | 93,873 | 112,173 |
| BARON EMERGING MKTS INST | AT COST | 209,200 | 257,583 |
| FANNIE MAE POOLS | AT COST | 337,094 | 323,461 |
| FEDERAL HOME LOAN MORTGAGE CORP 6.25% 07/15/2023 | AT COST | 34,102 | 31,303 |
| FREDDIE MAC GOLD POOLS | AT COST | 201,489 | 189,908 |
| JOHN HANCOCK DISCIPLINED VALUE MID CAP FD | AT COST | 215,665 | 223,611 |
| SCHWAB FUNDAMENTAL INTL LARGE CO INDX | AT COST | 293,990 | 371,165 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 500 | 0 | 500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST PAID | 42 | 79 | 79 |
| Description | Amount |
|---|---|
| ADJUST FUND BALANCE TO ACTUAL | 47 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 2,006 | 2,006 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXCISE TAX REFUND | 4,220 | 0 | 4,220 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 3,026 | 3,026 | 0 |