| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,063 | 1,063 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 14040HBW4 CAPITAL ONE FINANCIA | 49,515 | 47,478 |
| 20030NCA7 COMCAST CORP | 51,246 | 47,659 |
| 416515BE3 HARTFORD FINL SVCS | 50,209 | 45,402 |
| 9128283F5 US TREASURY NOTE | 76,600 | 70,517 |
| 478160CK8 JOHNSON & JOHNSON | 31,406 | 28,705 |
| 912828V80 US TREASURY NOTE | 50,221 | 49,876 |
| 912828WJ5 US TREASURY NOTE 2.5 | 59,930 | 59,414 |
| 89788MAC6 TRUIST FINANCIAL COR | 49,847 | 43,771 |
| 38141GVM3 GOLDMAN SACHS GROUP | 50,927 | 49,854 |
| 92277GAG2 VENTAS REALTY LP | 50,692 | 48,744 |
| 78016EZQ3 ROYAL BANK OF CANADA | 49,938 | 46,192 |
| 80685XAC5 SCHLUMBERGER FIN CA | 50,852 | 47,397 |
| 369550AX6 GENERAL DYNAMICS COR | 52,383 | 47,138 |
| 66989HAQ1 NOVARTIS CAPITAL COR | 51,849 | 46,834 |
| 91282CFV8 US TREASURY NOTE 4.1 | 56,128 | 55,906 |
| 91282CDY4 US TREASURY NOTE 1.8 | 72,100 | 64,480 |
| 037833CJ7 APPLE INC | 28,312 | 29,220 |
| 24422EWK1 JOHN DEERE CAPITAL | 28,764 | 29,806 |
| 459200JG7 IBM CORP | 23,834 | 24,348 |
| 46647PDC7 VR JPMORGAN CHASE & | 28,066 | 28,985 |
| 548661DY0 LOWE'S COS INC | 18,782 | 20,763 |
| 91282CEC1 US TREASURY NOTE 1.8 | 31,735 | 32,810 |
| 91282CGS4 US TREASURY NOTE | 55,648 | 59,069 |
| 91282CHC8 US TREASURY NOTE | 45,115 | 47,985 |
| 91282CHT1 US TREASURY NOTE | 64,395 | 69,913 |
| 91282CHW4 US TREASURY NOTE | 66,702 | 70,878 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 46625H100 JPMORGAN CHASE & CO | 41,016 | 170,100 |
| 548661107 LOWES COS INC | 696 | 2,448 |
| 65339F101 NEXTERA ENERGY INC | 2,886 | 4,738 |
| 80105N105 SANOFI-ADR | 2,647 | 3,382 |
| G5960L103 MEDTRONIC PLC | 2,227 | 2,389 |
| 532457108 ELI LILLY & CO COM | 21,272 | 183,620 |
| 826197501 SIEMENS AG - SPONSOR | 1,692 | 3,087 |
| 654106103 NIKE INC CL B | 35,301 | 58,085 |
| 478160104 JOHNSON & JOHNSON | 7,185 | 7,367 |
| 872540109 TJX COMPANIES INC | 3,934 | 5,160 |
| 871829107 SYSCO CORP | ||
| 87612E106 TARGET CORP | 21,462 | 53,408 |
| 20030N101 COMCAST CORP CLASS A | 4,774 | 5,744 |
| 517834107 LAS VEGAS SANDS CORP | ||
| 889110102 TOKYO ELECTRON LTD-U | 1,275 | 2,665 |
| 26441C204 DUKE ENERGY HOLDING | 3,081 | 3,493 |
| 251542106 DEUTSCHE BOERSE AG A | 4,457 | 5,814 |
| 126650100 CVS HEALTH CORPORATI | ||
| 150870103 CELANESE CORP | 53,370 | 118,081 |
| G25839104 COCA-COLA EUROPACIFI | 3,363 | 6,073 |
| 25157Y202 DEUTSCHE POST AG ADR | 2,609 | 3,270 |
| 192446102 COGNIZANT TECH SOLUT | 58,329 | 76,285 |
| 771195104 ROCHE HOLDINGS LTD - | 1,839 | 2,210 |
| 620076307 MOTOROLA SOLUTIONS, | ||
| H84989104 TE CONNECTIVITY LTD | 38,171 | 75,870 |
| 911312106 UNITED PARCEL SERVIC | 53,181 | 76,257 |
| 02079K107 ALPHABET INC CL C | 71,602 | 337,527 |
| 172967424 CITIGROUP INC. | 113,812 | 101,594 |
| 11135F101 BROADCOM INC | 55,399 | 217,669 |
| 30303M102 META PLATFORMS INC | 91,464 | 176,980 |
| 91324P102 UNITEDHEALTH GROUP I | 33,879 | 173,735 |
| 25243Q205 DIAGEO PLC - ADR | 68,926 | 61,906 |
| 904767704 UNILEVER PLC - ADR | 74,988 | 72,768 |
| 032654105 ANALOG DEVICES INC | 1,264 | 2,978 |
| 83175M205 SMITH & NEPHEW PLC - | 2,175 | 1,582 |
| 38141G104 GOLDMAN SACHS GROUP | 2,219 | 3,858 |
| 87807B107 TC ENERGY CORP | 4,267 | 4,222 |
| 254687106 WALT DISNEY CO | ||
| 867224107 SUNCOR ENERGY INC NE | 97,077 | 97,882 |
| 594918104 MICROSOFT CORP | 64,346 | 501,261 |
| 92343V104 VERIZON COMMUNICATIO | ||
| 56501R106 MANULIFE FINANCIAL C | 82,031 | 112,710 |
| 502441306 LVMH MOET HENNESSY U | 742 | 3,899 |
| 686330101 ORIX CORPORATION - A | 2,774 | 3,549 |
| 09247X101 BLACKROCK INC | 42,521 | 105,534 |
| 459506101 INTERNATIONAL FLAVOR | 5,248 | 4,534 |
| G29183103 EATON CORP PLC | 48,651 | 170,982 |
| 907818108 UNION PACIFIC CORP | 14,952 | 69,510 |
| 742718109 PROCTER & GAMBLE CO | 5,590 | 6,594 |
| 539830109 LOCKHEED MARTIN CORP | 1,096 | 2,266 |
| 89151E109 TOTALENERGIES SE -SP | 86,874 | 117,982 |
| 609207105 MONDELEZ INTERNATION | 49,585 | 85,612 |
| 92826C839 VISA INC-CLASS A SHR | 83,809 | 118,459 |
| 110448107 BRITISH AMERICAN TOB | ||
| 969457100 WILLIAMS COS INC | 2,934 | 5,399 |
| 75513E101 RTX CORP | 108,161 | 117,375 |
| 58933Y105 MERCK & CO INC NEW | 102,974 | 129,189 |
| 883556102 THERMO FISHER SCIENT | 9,595 | 66,349 |
| 66987V109 NOVARTIS AG - ADR | 2,745 | 4,544 |
| 744573106 PUBLIC SVC ENTERPRIS | 1,841 | 2,446 |
| 641069406 NESTLE S.A. REGISTER | 3,811 | 5,435 |
| 054536107 AXA - ADR | 4,177 | 5,785 |
| 037833100 APPLE INC | 21,774 | 466,885 |
| 86562M209 SUMITOMO TRUST AND B | 3,812 | 5,034 |
| 512807108 LAM RESEARCH CORP CO | 65,409 | 137,071 |
| 17275R102 CISCO SYSTEMS INC | 38,265 | 99,423 |
| 09857L108 BOOKING HOLDINGS INC | 71,856 | 134,794 |
| 09260D107 BLACKSTONE INC | 41,575 | 89,680 |
| S00075002 NORTH COLORADO SPRIN | 1 | |
| 747525103 QUALCOMM INC | 1,771 | 3,905 |
| 749685103 RPM INTERNATIONAL IN | 3,136 | 5,247 |
| 418056107 HASBRO INC | 4,814 | 2,604 |
| 31620M106 FIDELITY NATL INFORM | ||
| 285512109 ELECTRONIC ARTS INC | 55,721 | 80,718 |
| 097023105 BOEING CO | 84,237 | 122,510 |
| 803054204 SAP SE ADR | 4,169 | 6,184 |
| 94106L109 WASTE MANAGEMENT INC | 72,663 | 82,386 |
| 854502101 STANLEY BLACK & DECK | ||
| 756255204 RECKITT BENCKIS/S AD | ||
| 460690100 INTERPUBLIC GROUP CO | 41,658 | 43,901 |
| 00287Y109 ABBVIE INC | 88,320 | 106,154 |
| H2906T109 GARMIN LTD | 86,574 | 96,405 |
| 891160509 TORONTO DOMINION BK | 98,452 | 96,930 |
| 251566105 DEUTSCHE TELEKOM AG | 4,456 | 4,923 |
| 927320101 VINCI SA ADR | 3,759 | 4,731 |
| 65558R109 NORDEA BANK ABP - SP | 2,591 | 2,874 |
| 046353108 ASTRAZENECA PLC ADR | 3,194 | 3,772 |
| 501044101 KROGER CO | 4,183 | 4,160 |
| 009279100 AIRBUS SE - UNSP ADR | 2,908 | 3,973 |
| 7591EP100 REGIONS FINL CORP NE | 72,395 | 60,214 |
| 49271V100 KEURIG DR PEPPER INC | 4,498 | 4,265 |
| 26875P101 EOG RESOURCES, INC | 4,578 | 3,991 |
| 12572Q105 CME GROUP INC | 5,603 | 6,318 |
| 713448108 PEPSICO INC | 4,903 | 5,095 |
| 00724F101 ADOBE INC | 70,010 | 74,575 |
| 007903107 ADVANCED MICRO DEVIC | 57,543 | 70,757 |
| 166764100 CHEVRON CORP | 8,425 | 7,905 |
| 372460105 GENUINE PARTS CO | 2,488 | 2,493 |
| 437076102 HOME DEPOT INC | 75,728 | 81,439 |
| 580135101 MCDONALDS CORP | 64,001 | 68,197 |
| 718172109 PHILIP MORRIS INTERN | 5,836 | 5,363 |
| 80687P106 SCHNEIDER ELECTRIC S | 2,179 | 2,655 |
| 81783H105 SEVEN & I HOLDINGS C | 3,721 | 3,571 |
| 855244109 STARBUCKS CORP COM | 66,732 | 67,207 |
| 92334N103 VEOLIA ENVIRONNEMENT | 3,151 | 3,204 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MIX021031 TELLER CO. CO MI | AT COST | 1 | 44,951 |
| 922020706 VANGUARD S/T INFL PR | AT COST | 120,378 | 110,239 |
| 30225T102 EXTRA SPACE STORAGE | |||
| 52106N459 LAZARD GL LIST INFRA | AT COST | 37,391 | 39,240 |
| 03027X100 AMERICAN TOWER CORP | AT COST | 18,932 | 58,288 |
| 29444U700 EQUINIX INC | AT COST | 26,845 | 92,620 |
| 872365713 TCW EMRG MRKTS INC-P | AT COST | 676,227 | 531,774 |
| 19248X604 COHEN & STEERS PR SE | AT COST | 76,457 | 63,240 |
| 828806109 SIMON PROPERTY GROUP | AT COST | 40,998 | 47,071 |
| 46429B366 ISHARES CMBS ETF | |||
| 26884U109 EPR PROPERTIES | |||
| 464287473 ISHARES RUSSELL MID- | AT COST | 159,974 | 614,011 |
| 09260C703 BLACKROCK GL L/S CRE | AT COST | 214,783 | 186,869 |
| 74440Y884 PGIM HIGH YIELD-Q 10 | AT COST | 277,409 | 270,004 |
| 78463X863 SPDR DJ WILSHIRE INT | AT COST | 166,988 | 151,487 |
| 922042858 VANGUARD FTSE EMERGI | AT COST | 388,681 | 401,465 |
| 46187W107 INVITATION HOMES INC | AT COST | 42,439 | 69,243 |
| 74340W103 PROLOGIS INC | AT COST | 28,734 | 91,311 |
| 464287630 ISHARES RUSSELL 2000 | AT COST | 272,497 | 476,708 |
| IWI993008 IRONWOOD INSTITUTION | AT COST | 200,000 | 196,641 |
| 63872T448 ALPHA SIMPLX GLOBAL | |||
| 464287648 ISHARES RUSSELL 2000 | AT COST | 250,903 | 503,179 |
| 59522J103 MID AMERICA APARTMEN | |||
| 464288588 ISHARES MBS ETF | AT COST | 64,942 | 56,730 |
| 464287481 ISHARES RUSSELL MID- | AT COST | 175,216 | 869,838 |
| 46090F100 INVESCO OPTIMUM YIEL | AT COST | 149,893 | 97,675 |
| 92835M455 VIRTUS ALPHASIM GLBL | AT COST | 198,263 | 176,943 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJ | 4,451 |
| ROC ADJ ON CY SALES | 714 |
| COST BASIS ADJUSTMENT | 1,164 |
| CY POAI | 1,896 |
| TAX LOT ADJ | 151 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES - ADR FEES | 287 | 287 | 0 | |
| Rent and Royalty Expense | 574 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 8,990 | 8,990 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 27,137 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 10,289 | 10,289 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 7,229 | 7,229 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 6,191 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,085 | 1,085 | 0 |