| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,050 | 1,050 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 46435G516 ISHARES MSCI EAFE ES | AT COST | 687,171 | 693,910 |
| 46435G425 ISHARES ESG AWARE MS | AT COST | 293,798 | 410,972 |
| 00206R102 AT&T INC | AT COST | 25,402 | 22,435 |
| 00724F101 ADOBE INC | AT COST | 43,639 | 59,660 |
| 03027X100 AMERICAN TOWER CORP | |||
| 125896100 CMS ENERGY CORP | |||
| 17275R102 CISCO SYS INC | AT COST | 31,603 | 36,627 |
| 22160K105 COSTCO WHOLESALE COR | |||
| 231021106 CUMMINS INC | AT COST | 16,064 | 23,957 |
| 235851102 DANAHER CORP DEL | |||
| 254687106 WALT DISNEY CO | |||
| 254709108 DISCOVER FINANCIAL S | |||
| 370334104 GENERAL MLS INC | AT COST | 11,388 | 16,285 |
| 437076102 HOME DEPOT INC | |||
| 458140100 INTEL CORP | AT COST | 25,518 | 45,225 |
| 459200101 INTERNATIONAL BUSINE | |||
| 461202103 INTUIT | |||
| 478160104 JOHNSON & JOHNSON | |||
| 580135101 MCDONALDS CORP | |||
| 655664100 NORDSTROM INC | |||
| 68389X105 ORACLE CORP | |||
| 713448108 PEPSICO INC | |||
| 74340W103 PROLOGIS INC | AT COST | 26,559 | 29,593 |
| 760759100 REPUBLIC SERVICES IN | |||
| 872540109 TJX COS INC NEW | |||
| 882508104 TEXAS INSTRS INC | |||
| 92826C839 VISA INC | AT COST | 22,094 | 26,816 |
| G29183103 EATON CORP PLC | |||
| 742935356 PROFESSIONALLY MGD P | |||
| 058498106 BALL CORP | |||
| 776696106 ROPER TECHNOLOGIES I | |||
| 594918104 MICROSOFT CORP | AT COST | 40,102 | 65,807 |
| 98389B100 XCEL ENERGY INC | AT COST | 16,224 | 21,669 |
| 31428X106 FEDEX CORP | |||
| 91324P102 UNITEDHEALTH GROUP I | AT COST | 42,484 | 65,809 |
| 540424AQ1 LOEWS CORPDTD 5/7/20 | |||
| 855244109 STARBUCKS CORP | AT COST | 65,456 | 60,006 |
| 002824100 ABBOTT LABS | AT COST | 33,885 | 41,276 |
| 74144T108 T ROWE PRICE GROUP I | |||
| 020002AZ4 ALLSTATE CORPDTD 6/7 | |||
| G8994E103 TRANE TECHNOLOGIES P | AT COST | 11,260 | 36,585 |
| 524686524 LEGG MASON CAP MAN G | |||
| 52106N459 LAZARD GLOBAL LISTED | AT COST | 389,193 | 391,073 |
| 42824C109 HEWLETT PACKARD ENTE | AT COST | 32,420 | 37,781 |
| 701769408 PARNASSUS CORE EQUIT | AT COST | 766,627 | 848,308 |
| 693475AL9 PNC FINANCIAL SERVIC | |||
| 57636Q104 MASTERCARD INC | AT COST | 44,642 | 53,314 |
| 031162BV1 AMGEN INCDTD 5/22/20 | |||
| 053332AN2 AUTOZONE INCDTD 11/1 | |||
| 40434L105 HP INC | AT COST | 16,625 | 22,568 |
| G1151C101 ACCENTURE PLC | |||
| 053015103 AUTOMATIC DATA PROCE | |||
| 131649774 CALVERT EMG MKTS EQU | AT COST | 476,842 | 396,305 |
| 46625HJH4 JPMORGAN CHASE & COD | |||
| 92343VCR3 VERIZON COMMUNICATIO | |||
| 46625H100 JP MORGAN CHASE & CO | |||
| 78409V104 S&P GLOBAL INC | AT COST | 19,026 | 44,052 |
| 064058100 BANK OF NEW YORK MEL | AT COST | 41,016 | 41,640 |
| 548661107 LOWES COS INC | |||
| 30040W108 EVERSOURCE ENERGY | AT COST | 9,303 | 9,258 |
| 857477103 STATE STR CORP | AT COST | 38,475 | 30,984 |
| 101156800 BOSTON TRUST WALDEN | AT COST | 339,819 | 348,966 |
| G5960L103 MEDTRONIC PLC | AT COST | 60,524 | 47,369 |
| 134429109 CAMPBELL SOUP CO | AT COST | 10,705 | 10,808 |
| 579780206 MCCORMICK & CO INC | |||
| 43300A203 HILTON WORLDWIDE HOL | AT COST | 20,972 | 31,866 |
| 00287Y109 ABBVIE INC | AT COST | 19,932 | 30,994 |
| 13161P862 CALVERT SMALL CAP FU | AT COST | 313,334 | 370,293 |
| 95040Q104 WELLTOWER INC | |||
| 75513E101 RAYTHEON TECHNOLOGIE | |||
| 87612E106 TARGET CORP | |||
| 98419M100 XYLEM INC | |||
| N53745100 LYONDELLBASELL INDUS | |||
| 929089100 VOYA FINANCIAL INC | |||
| G51502105 JOHNSON CONTROLS INT | AT COST | 27,498 | 27,379 |
| 501044101 KROGER CO | |||
| 74006E769 PRAXIS IMPACT BOND F | |||
| 052769106 AUTODESK INC | |||
| 192446102 COGNIZANT TECH SOLUT | |||
| 00846U101 AGILENT TECHNOLOGIES | |||
| 09062X103 BIOGEN INC | AT COST | 44,166 | 38,816 |
| 58933Y105 MERCK & CO INC | |||
| 487836108 KELLOGG CO | AT COST | 18,274 | 16,773 |
| 053484101 AVALONBAY COMMUNITIE | |||
| 744320102 PRUDENTIAL FINANCIAL | |||
| 998418100 PROTEUS SPC-1825 CAP | AT COST | 770,000 | 807,088 |
| 20825C104 CONOCOPHILLIPS | |||
| 086516101 BEST BUY INC | AT COST | 26,313 | 27,711 |
| 09247X101 BLACKROCK INC | AT COST | 22,194 | 27,601 |
| 12504L109 CBRE GROUP INC | AT COST | 26,343 | 29,696 |
| 126408103 CSX CORP | AT COST | 19,394 | 20,317 |
| 149123101 CATERPILLAR INC DEL | AT COST | 22,864 | 26,019 |
| 166764100 CHEVRON CORP | AT COST | 55,242 | 52,653 |
| 194162103 COLGATE PALMOLIVE CO | AT COST | 23,546 | 25,746 |
| 260557103 DOW INC | AT COST | 23,368 | 25,117 |
| 278865100 ECOLAB INC | AT COST | 27,018 | 27,967 |
| 42809H107 HESS CORP | AT COST | 22,268 | 24,507 |
| 44107P104 HOST HOTELS & RESORT | AT COST | 26,620 | 28,913 |
| 45687V106 INGERSOLL-RAND INC | AT COST | 27,448 | 28,925 |
| 459506101 INTL FLAVORS & FRAGR | AT COST | 27,159 | 28,582 |
| 460690100 INTERPUBLIC GROUP CO | AT COST | 25,680 | 23,860 |
| 46137V357 INVESCO S&P 500 EQUA | AT COST | 302,096 | 331,853 |
| 46284V101 IRON MOUNTAIN INC | AT COST | 26,377 | 28,202 |
| 46435U549 ISHARES ESG US AGGRE | AT COST | 90,019 | 92,759 |
| 46982L108 JACOBS SOLUTIONS INC | AT COST | 22,471 | 22,845 |
| 47103U845 JANUS HENDERSON AAA | AT COST | 400,502 | 406,625 |
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 192,881 | 226,577 |
| 72201U638 PIMCO MORTAGE OPP & | AT COST | 300,000 | 300,640 |
| 922031851 VANGUARD SHORT-TERM | AT COST | 300,000 | 300,000 |
| 92343V104 VERIZON COMMUNICATIO | AT COST | 23,812 | 23,374 |
| 94106L109 WASTE MANAGEMENT INC | AT COST | 27,028 | 28,119 |
| G6095L109 APTIV PLC | AT COST | 18,722 | 20,905 |
| Description | Amount |
|---|---|
| ROUNDING | 2 |
| PY RETURN OF CAPITAL ADJ | 400 |
| ROC ADJ ON CY SALES | 1,156 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL EXPENSES | 13,000 | 0 | 13,000 | |
| STATE FILING FEE | 200 | 0 | 200 | |
| INSURANCE EXPENSE | 1,157 | 0 | 1,157 | |
| OTHER BOARD EXPENSES | 15,195 | 0 | 15,195 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROTEUS SPC - 1825 CAP ENHANCED INC STRA | 14,274 | 14,274 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 7,777 | 7,777 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 1,818 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 7,925 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,799 | 1,799 | 0 |