| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 500 | 500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 91282CFW6 U S TREASURY NT | 49,684 | 50,168 |
| 91282CGR6 U S TREASURY NT | 49,945 | 50,434 |
| 91282CHL8 U S TREASURY NT | 49,748 | 50,119 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| H1467J104 CHUBB LTD | ||
| 713448108 PEPSICO INC | 10,436 | 20,381 |
| 742718109 PROCTER GAMBLE CO | 43,213 | 91,734 |
| 17275R102 CISCO SYSTEMS INC | 1,802 | 2,627 |
| G5960L103 MEDTRONIC PLC | 1,589 | 1,730 |
| 136385101 CANADIAN NATURAL RES | ||
| G29183103 EATON CORP PLC | 5,195 | 26,249 |
| 931142103 WAL MART STORES INC | 6,044 | 14,189 |
| 12572Q105 CME GROUP INC | 667 | 1,474 |
| 580135101 MCDONALDS CORP | 6,323 | 18,384 |
| 654106103 NIKE INC | 5,088 | 15,308 |
| 911312106 UNITED PARCEL SERVIC | 689 | 1,101 |
| 58933Y105 MERCK AND CO INC | 22,553 | 57,345 |
| 478160104 JOHNSON JOHNSON | ||
| 91324P102 UNITED HEALTH GROUP | 485 | 2,106 |
| 92343V104 VERIZON COMMUNICATIO | 1,728 | 1,433 |
| 46625H100 J P MORGAN CHASE CO | 2,945 | 4,933 |
| 458140100 INTEL CORP | ||
| 594918104 MICROSOFT CORP | 4,468 | 43,245 |
| 717081103 PFIZER INC | 2,635 | 1,900 |
| 11135F101 BROADCOM INC | 11,632 | 52,464 |
| 260557103 DOW INC | ||
| 30231G102 EXXON MOBIL CORP | 12,405 | 29,694 |
| 002824100 ABBOTT LABORATORIES | 3,393 | 3,412 |
| 02079K305 ALPHABET INC CL A | 2,304 | 2,794 |
| 03027X100 AMERICAN TOWER CORP | 5,399 | 4,533 |
| 92826C839 VISA INC | 3,463 | 4,426 |
| 438516106 HONEYWELL INTERNATIO | 1,799 | 2,097 |
| 20030N101 COMCAST CORP CL A | 4,430 | 4,824 |
| 037833100 APPLE INC | 6,948 | 9,434 |
| G1151C101 ACCENTURE PLC CL A | 3,790 | 4,562 |
| 012653101 ALBEMARLE CORP | 4,175 | 2,601 |
| 87612E106 TARGET CORP | 3,579 | 3,418 |
| 031162100 AMGEN INC | 3,952 | 4,608 |
| 060505104 BANK OF AMERICA CORP | 3,212 | 3,266 |
| 09247X101 BLACKROCK INC | 4,489 | 5,683 |
| 375558103 GILEAD SCIENCES INC | 697 | 891 |
| 56585A102 MARATHON PETROLEUM C | 2,361 | 3,857 |
| 149123101 CATERPILLAR INC | 766 | 1,183 |
| 617446448 MORGAN STANLEY | 4,000 | 4,663 |
| 882508104 TEXAS INSTRUMENTS IN | 4,267 | 4,602 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 72369L107 PIONEER ILS INTERVAL | |||
| 921937819 VANGUARD INTERMEDIAT | |||
| 78462F103 SPDR S P 500 ETF | AT COST | 330,245 | 855,558 |
| 464287457 ISHARES 1 3 YEAR TRE | |||
| 256210105 DODGE COX INCOME | AT COST | 85,000 | 84,136 |
| 921937801 VANGUARD INTRM TRM B | |||
| 19765N518 COLUMBIA CORPORATE I | AT COST | 77,015 | 68,948 |
| 131582439 CALVERT HIGH YIELD B | AT COST | 33,633 | 29,823 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 144,542 | 139,347 |
| 464287234 ISHARES MSCI EMERGIN | AT COST | 96,995 | 110,015 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 194,049 | 177,497 |
| 258620103 DOUBLELINE TOTAL RET | AT COST | 81,611 | 69,303 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 71,973 | 73,146 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 91,834 | 138,088 |
| 464287465 ISHARES MSCI EAFE ET | AT COST | 241,249 | 327,396 |
| 31420B300 FEDERATED HERMES INS | AT COST | 75,000 | 67,653 |
| 024524217 AMERICAN BEACON STEP | AT COST | 33,428 | 41,673 |
| 464287499 ISHARES RUSSELL MID | AT COST | 132,162 | 148,387 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 83,424 | 93,750 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 9,751 | 9,690 |
| 861728400 STONE RIDGE HY REINS | AT COST | 95,458 | 96,001 |
| CASH CASH | AT COST | 800 | 800 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 000000000 MISCELLANEOUS ENTRY | 4,642 | 5,325 | 5,325 |
| Description | Amount |
|---|---|
| VANGUARD REIT ADJ | 1,140 |
| POAI CARRYOVER ADJ | 63 |
| ROUNDING | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC EXPENSES | 461 | 0 | 461 | |
| STATE FILING FEE/TAX | 200 | 0 | 200 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 109 | 109 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 32,675 | 29,408 | 3,268 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 978 | 978 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 1,050 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 2,588 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 217 | 217 | 0 |