| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,613 | 1,613 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 9128285M8 US TREASURY NOTE | 30,436 | 28,981 |
| 29444UBL9 EQUINIX INC | 14,237 | 13,158 |
| 59156RBH0 METLIFE INC 3.600% 4 | ||
| 9128283W8 US TREASURY NOTE | 14,583 | 14,339 |
| 166764BW9 CHEVRON CORP | 14,561 | 14,383 |
| 14040HBN4 CAPITAL ONE FINANCIA | 10,281 | 9,548 |
| 9128286X3 US TREASURY NOTE | 29,826 | 28,642 |
| 693475AZ8 PNC FINANCIAL SERVIC | 13,997 | 13,122 |
| 00287YAQ2 ABBVIE INC | 11,094 | 9,819 |
| 912828WJ5 US TREASURY NOTE 2.5 | 25,214 | 24,756 |
| 606822BA1 MITSUBISHI UFJ FIN | ||
| 9128286T2 US TREASURY NOTE 2.3 | 30,396 | 27,806 |
| 38148LAE6 GOLDMAN SACHS GROUP | 15,181 | 14,691 |
| 9128284F4 US TREASURY NOTE | 14,650 | 14,645 |
| 9128286A3 US TREASURY NOTE | 30,221 | 29,057 |
| 46625HRV4 JPMORGAN CHASE & CO | 9,866 | 9,526 |
| 25389JAR7 DIGITAL REALTY TRUST | 10,529 | 9,644 |
| 912828M56 US TREASURY NOTE | 29,496 | 28,894 |
| 42824CBJ7 HP ENTERPRISE CO | ||
| 912828U24 US TREASURY NOTE 2.0 | 29,347 | 28,362 |
| 254687FL5 WALT DISNEY COMPANY/ | 13,402 | 13,309 |
| 06051GGA1 BANK OF AMERICA CORP | 14,859 | 14,272 |
| 036752AB9 ANTHEM INC | 14,929 | 14,550 |
| 20030NCT6 COMCAST CORP | 15,671 | 14,791 |
| 06367WMQ3 BANK OF MONTREAL | 10,012 | 9,853 |
| 961214DW0 WESTPAC BANKING CORP | 14,393 | 14,310 |
| 867914BS1 SUNTRUST BANKS INC | 10,166 | 9,826 |
| 78016EZQ3 ROYAL BANK OF CANADA | 13,942 | 13,858 |
| 110122DP0 BRISTOL-MYERS SQUIBB | 13,519 | 13,324 |
| 61746BEF9 MORGAN STANLEY | 15,227 | 14,542 |
| 91282CBL4 US TREASURY NOTE | 31,133 | 29,216 |
| 912828V23 US TREASURY NOTE | ||
| 548661DY0 LOWE'S COS INC | 12,738 | 12,458 |
| 126650DM9 CVS HEALTH CORP | 9,323 | 8,882 |
| 31428XCD6 FEDEX CORP | ||
| 91282CDY4 US TREASURY NOTE 1.8 | 30,495 | 30,091 |
| 37940XAG7 GLOBAL PAYMENTS INC | ||
| 907818FU7 UNION PACIFIC CORP | 13,682 | 13,039 |
| 120568BB5 BUNGE LTD FINANCE CO | 14,100 | 14,180 |
| 023135CH7 AMAZON.COM INC | 13,962 | 14,289 |
| 037833EV8 APPLE INC | 14,997 | 15,233 |
| 9128282R0 US TREASURY NOTE | 32,571 | 33,010 |
| 91282CGQ8 US TREASURY NOTE | 5,055 | 5,024 |
| 92343VGJ7 VERIZON COMMUNICATIO | 9,228 | 9,485 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 532457108 ELI LILLY & CO COM | 6,369 | 29,146 |
| 56501R106 MANULIFE FINANCIAL C | 16,075 | 24,332 |
| 594918104 MICROSOFT CORP | 35,907 | 99,651 |
| 037833100 APPLE INC | 36,791 | 98,960 |
| 91324P102 UNITEDHEALTH GROUP I | 20,165 | 34,221 |
| 94106L109 WASTE MANAGEMENT INC | 12,722 | 17,910 |
| 87612E106 TARGET CORP | 5,550 | 9,827 |
| 09247X101 BLACKROCK INC | 11,288 | 17,048 |
| 09857L108 BOOKING HOLDINGS INC | 15,610 | 28,378 |
| 150870103 CELANESE CORP | 15,544 | 25,636 |
| 58933Y105 MERCK & CO INC NEW | 16,825 | 24,420 |
| 254687106 WALT DISNEY CO | ||
| 867224107 SUNCOR ENERGY INC NE | 20,814 | 27,522 |
| 02079K107 ALPHABET INC CL C | 28,760 | 68,210 |
| 172967424 CITIGROUP INC. | 19,945 | 18,724 |
| 31620M106 FIDELITY NATL INFORM | ||
| 609207105 MONDELEZ INTERNATION | 9,943 | 14,921 |
| 46625H100 JPMORGAN CHASE & CO | 16,721 | 31,128 |
| 17275R102 CISCO SYSTEMS INC | 10,297 | 15,863 |
| 89151E109 TOTALENERGIES SE -SP | 22,535 | 30,388 |
| 911312106 UNITED PARCEL SERVIC | 11,246 | 16,037 |
| 75513E101 RTX CORP | 14,520 | 17,669 |
| 460690100 INTERPUBLIC GROUP CO | ||
| H84989104 TE CONNECTIVITY LTD | 11,648 | 14,612 |
| 512807108 LAM RESEARCH CORP CO | 11,366 | 26,631 |
| 904767704 UNILEVER PLC - ADR | 10,615 | 9,017 |
| G29183103 EATON CORP PLC | 14,373 | 28,898 |
| 654106103 NIKE INC CL B | 7,230 | 10,314 |
| 11135F101 BROADCOM INC | 14,186 | 43,534 |
| 871829107 SYSCO CORP | ||
| 907818108 UNION PACIFIC CORP | 8,289 | 16,702 |
| 09260D107 BLACKSTONE INC | 12,038 | 24,613 |
| H2906T109 GARMIN LTD | 12,699 | 16,453 |
| 00287Y109 ABBVIE INC | 12,562 | 17,822 |
| 192446102 COGNIZANT TECH SOLUT | 9,727 | 11,858 |
| 883556102 THERMO FISHER SCIENT | 8,710 | 16,454 |
| 891160509 TORONTO DOMINION BK | 16,969 | 20,678 |
| 517834107 LAS VEGAS SANDS CORP | ||
| 25243Q205 DIAGEO PLC - ADR | 13,046 | 15,149 |
| 285512109 ELECTRONIC ARTS INC | 13,865 | 15,596 |
| 126650100 CVS HEALTH CORPORATI | ||
| 92826C839 VISA INC-CLASS A SHR | 19,528 | 25,775 |
| 097023105 BOEING CO | 17,539 | 26,327 |
| 30303M102 META PLATFORMS INC | 21,679 | 36,812 |
| 418056107 HASBRO INC | ||
| 437076102 HOME DEPOT INC | 17,342 | 18,714 |
| 7591EP100 REGIONS FINL CORP NE | 13,660 | 13,062 |
| 00724F101 ADOBE INC | 12,024 | 14,915 |
| 007903107 ADVANCED MICRO DEVIC | 14,767 | 23,143 |
| 580135101 MCDONALDS CORP | 18,230 | 18,680 |
| 855244109 STARBUCKS CORP COM | 16,182 | 15,554 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MI0207644 CAMPBELL WY | AT COST | 1 | 1 |
| MI0343944 MOUNTRAIL NORTH DAKO | AT COST | 1 | 57,985 |
| MI0330800 CAMPBELL WYOMING | AT COST | 1 | 1 |
| MI0330826 SHERIDAN WYOMING | AT COST | 1 | 1 |
| MI0330818 CAMPBELL WYOMING | AT COST | 1 | 1 |
| 74440Y884 PGIM HIGH YIELD-Q 10 | AT COST | 71,202 | 68,882 |
| 27831R108 EV GLBL MACR ABS RTR | |||
| 464287473 ISHARES RUSSELL MID- | AT COST | 8,889 | 23,258 |
| 922042858 VANGUARD FTSE EMERGI | |||
| GTC996442 CORBIN MULTI STRATEG | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 32,040 | 25,290 |
| 46090F100 INVESCO OPTIMUM YIEL | AT COST | 69,773 | 62,444 |
| 922908629 VANGUARD MIDCAP VIPE | AT COST | 167,095 | 215,192 |
| 464287481 ISHARES RUSSELL MID- | AT COST | 5,061 | 20,892 |
| 922908710 VANGUARD 500 INDEX F | AT COST | 4,905 | 19,617 |
| 464287655 ISHARES RUSSELL 2000 | |||
| 31641Q755 FIDELITY NEW MRKTS I | AT COST | 50,766 | 47,798 |
| 872365713 TCW EMRG MRKTS INC-P | AT COST | 101,238 | 94,063 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 230 |
| PY RETURN OF CAPITAL ADJ | 705 |
| ROC ADJ ON CY SALES | 172 |
| ROUNDING | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENT AND ROYALTY EXPENSES | 1,779 | 1,779 | 0 | |
| STATE TAX WITHHELD | 269 | 269 | 0 | |
| INVSETMENT EXPENSES - ADR FEES | 21 | 21 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 12,381 | 12,381 | |
| FEDERAL TAX REFUND | 663 | 0 |
| Description | Amount |
|---|---|
| POAI CARRYOVER | 869 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 1,777 | 1,777 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,251 | 1,251 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 127 | 127 | 0 |