| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 750 | 750 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 06406RAG2 BANK OF NY MTN |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 12572Q105 CME GROUP INC | 8,889 | 11,794 |
| 713448108 PEPSICO INC | 17,305 | 50,442 |
| 654106103 NIKE INC | 10,696 | 41,691 |
| 595112103 MICRON TECHNOLOGY IN | 19,663 | 39,427 |
| 30303M102 FACEBOOK INC A | 4,612 | 28,317 |
| 084670702 BERKSHIRE HATHAWAY I | 47,394 | 123,048 |
| 025537101 AMERICAN ELECTRIC PO | 5,121 | 5,604 |
| 459200101 INTERNATIONAL BUSINE | 11,778 | 14,720 |
| 571748102 MARSH MCLENNAN COS I | 5,541 | 14,210 |
| 931142103 WAL MART STORES INC | 38,019 | 49,502 |
| 94106L109 WASTE MGMT INC | 3,062 | 7,522 |
| 09247X101 BLACKROCK INC | 6,203 | 9,742 |
| 58933Y105 MERCK AND CO INC | 10,396 | 16,244 |
| 92939U106 WEC ENERGY GROUP INC | 3,531 | 4,798 |
| 110122108 BRISTOL MYERS SQUIBB | 30,762 | 28,169 |
| 023135106 AMAZON.COM INC | 12,223 | 254,500 |
| 478160104 JOHNSON JOHNSON | 28,416 | 59,561 |
| 22160K105 COSTCO WHSL CORP | 5,643 | 66,008 |
| 46625H100 J P MORGAN CHASE CO | 56,729 | 186,940 |
| 00287Y109 ABBVIE INC | 24,580 | 81,359 |
| 532457108 ELI LILLY CO | ||
| 907818108 UNION PACIFIC CORP | 10,213 | 19,158 |
| 30040W108 EVERSOURCE ENERGY | 3,044 | 3,148 |
| 20030N101 COMCAST CORP CL A | 16,838 | 20,215 |
| 02079K107 ALPHABET INC CL C | 5,644 | 70,465 |
| 701094104 PARKER HANNIFIN CORP | 7,478 | 16,125 |
| 665859104 NORTHERN TRUST CORP | ||
| 17275R102 CISCO SYSTEMS INC | 48,175 | 64,767 |
| 512807108 LAM RESEARCH CORP | 4,361 | 13,315 |
| 438516106 HONEYWELL INTERNATIO | 10,463 | 15,938 |
| 902973304 US BANCORP | ||
| 11135F101 BROADCOM INC | 5,277 | 21,209 |
| 037833100 APPLE INC | 8,515 | 529,458 |
| 053015103 AUTOMATIC DATA PROCE | 3,013 | 7,222 |
| G1151C101 ACCENTURE PLC CL A | 7,592 | 13,685 |
| 911312106 UNITED PARCEL SERVIC | 11,418 | 12,107 |
| 872540109 TJX COMPANIES INC | 6,819 | 28,143 |
| 30231G102 EXXON MOBIL CORP | 32,596 | 41,192 |
| 92343V104 VERIZON COMMUNICATIO | 15,767 | 22,620 |
| 231021106 CUMMINS INC COM | 3,989 | 5,750 |
| 882508104 TEXAS INSTRUMENTS IN | 3,352 | 7,159 |
| 693475105 P N C FINANCIAL SERV | 9,320 | 11,149 |
| 125896100 C M S ENERGY CORP | 1,603 | 3,426 |
| 22822V101 CROWN CASTLE INTL CO | ||
| 718172109 PHILIP MORRIS INTL | 10,470 | 9,126 |
| H1467J104 CHUBB LTD | 35,055 | 42,262 |
| 13645T100 CANADIAN PACIFIC RAI | ||
| 244199105 DEERE CO. | ||
| 666807102 NORTHROP GRUMMAN COR | 8,227 | 10,767 |
| 695156109 PACKAGING CORP AMERI | 2,157 | 3,258 |
| 91324P102 UNITED HEALTH GROUP | 6,265 | 14,741 |
| 65339F101 NEXTERA ENERGY INC | 1,701 | 4,070 |
| 002824100 ABBOTT LABORATORIES | 20,721 | 69,784 |
| 166764100 CHEVRON CORPORATION | 15,725 | 21,181 |
| 20825C104 CONOCOPHILLIPS | 5,049 | 7,312 |
| 02079K305 ALPHABET INC CL A | 25,183 | 279,380 |
| 742718109 PROCTER GAMBLE CO | 14,344 | 19,636 |
| 594918104 MICROSOFT CORP | 31,620 | 71,824 |
| 580135101 MCDONALDS CORP | 9,962 | 14,826 |
| 437076102 HOME DEPOT INC | 37,575 | 56,834 |
| 539830109 LOCKHEED MARTIN CORP | 5,747 | 9,065 |
| 060505104 BANK OF AMERICA CORP | 38,551 | 37,508 |
| 98389B100 X CEL ENERGY INC | ||
| G5960L103 MEDTRONIC PLC | 29,096 | 27,268 |
| 609207105 MONDELEZ INTERNATION | 7,697 | 10,285 |
| 482480100 KLA CORPORATION | 3,667 | 15,114 |
| 023608102 AMEREN CORP | 4,050 | 4,847 |
| 87612E106 TARGET CORP | ||
| 032654105 ANALOG DEVICES INC | 10,722 | 15,885 |
| 26875P101 E O G RES INC | 6,430 | 11,853 |
| G29183103 EATON CORP PLC | 5,691 | 12,282 |
| 79466L302 SALESFORCE COM INC | 17,900 | 35,524 |
| G8994E103 TRANE TECHNOLOGIES P | 3,447 | 9,756 |
| 053611109 AVERY DENNISON CORP | 3,426 | 5,256 |
| 34959E109 FORTINET INC | 16,164 | 43,898 |
| 38141G104 GOLDMAN SACHS GROUP | 31,238 | 57,866 |
| 233331107 D T E ENERGY CO | 1,970 | 2,867 |
| 053484101 AVALONBAY COMMUNITIE | 5,483 | 4,493 |
| 75513E101 RAYTHEON TECHNOLOGIE | 6,605 | 18,932 |
| 29364G103 ENTERGY CORPORATION | 5,979 | 5,565 |
| 009066101 AIRBNB INC CL A | 17,608 | 13,614 |
| 67066G104 NVIDIA CORP | 26,592 | 99,044 |
| 30063P105 EXACT SCIENCES CORPO | 26,266 | 22,194 |
| 036752103 ELEVANCE HEALTH INC | 11,885 | 12,261 |
| 149123101 CATERPILLAR INC | 20,305 | 29,567 |
| 70450Y103 PAYPAL HOLDINGS INC | 32,637 | 7,369 |
| 15135B101 CENTENE CORP COM | 17,914 | 22,263 |
| 693506107 P P G INDS INC | 8,121 | 8,674 |
| 191216100 COCA COLA COMPANY | 10,811 | 11,550 |
| 617446448 MORGAN STANLEY | 11,380 | 11,097 |
| 217204106 COPART INC COM | 16,386 | 29,400 |
| 012653101 ALBEMARLE CORP | 15,304 | 14,448 |
| 075887109 BECTON DICKINSON AND | 10,554 | 10,241 |
| G5494J103 LINDE PLC | ||
| 595017104 MICROCHIP TECHNOLOGY | 9,496 | 12,445 |
| 949746101 WELLS FARGO CO | 12,843 | 13,536 |
| 285512109 ELECTRONIC ARTS INC | ||
| 91913Y100 VALERO ENERGY CORP | 6,717 | 9,490 |
| 099502106 BOOZ ALLEN HAMILTON | 3,001 | 4,221 |
| 09260D107 BLACKSTONE GROUP INC | 2,418 | 4,189 |
| 125523100 CIGNA CORP | ||
| 00206R102 ATT INC | 9,329 | 10,571 |
| 00724F101 ADOBE SYS INC | 15,985 | 29,830 |
| 007903107 ADVANCED MICRO DEVIC | 11,405 | 14,741 |
| 064058100 BANK OF NEW YORK MEL | 6,357 | 7,131 |
| 13646K108 CANADIAN PACIFIC KAN | 13,547 | 47,436 |
| 370334104 GENERAL MILLS INC | 4,290 | 4,299 |
| 372460105 GENUINE PARTS COMPAN | 4,568 | 3,878 |
| 452308109 ILLINOIS TOOL WORKSI | 6,351 | 6,810 |
| 74340W103 PROLOGIS INC | 4,150 | 4,666 |
| 74460D109 PUBLIC STORAGE INC | 4,010 | 4,270 |
| 747525103 QUALCOMM INC | 15,293 | 21,695 |
| 842587107 SOUTHERN CO THE | 7,712 | 7,853 |
| 92826C839 VISA INC | 12,745 | 14,319 |
| G54950103 LINDE PLC SHS | 8,361 | 11,911 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 63873P817 LOOMIS SAYLES STRATE | AT COST | 118,590 | 111,071 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 175,000 | 157,204 |
| 46434VBD1 ISHARES IBONDS DEC 2 | AT COST | 44,781 | 40,854 |
| 131582439 CALVERT HIGH YIELD B | AT COST | 50,000 | 44,174 |
| 52469F721 WESTERN ASSET INCOME | AT COST | 100,000 | 82,742 |
| 46434VAX8 ISHARES IBONDS DEC 2 | |||
| 921910501 VANGUARD INTERNATION | AT COST | 25,000 | 15,337 |
| 06828M876 BARON EMERGING MARKE | AT COST | 75,232 | 95,340 |
| 922908652 VANGUARD EXTENDED MA | AT COST | 79,521 | 157,514 |
| 464287465 ISHARES MSCI EAFE ET | AT COST | 163,065 | 173,305 |
| 81369Y209 HEALTH CARE SELECT S | AT COST | 5,435 | 20,457 |
| 464287457 ISHARES 1 3 YEAR TRE | AT COST | 83,085 | 82,040 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 311,661 | 288,554 |
| 464287804 ISHARES CORE S P SMA | AT COST | 77,380 | 153,499 |
| 922908686 VANGUARD SMALL CAP I | AT COST | 41,631 | 82,752 |
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 34,997 | 122,856 |
| 78467Y107 SPDR S P MIDCAP 400 | AT COST | 81,029 | 162,869 |
| 670678507 NUVEEN REAL ESTATE S | AT COST | 36,590 | 32,265 |
| 922908769 VANGUARD TOTAL STOCK | AT COST | 118,610 | |
| 412295107 HARDING LOEVNER INTE | AT COST | 55,000 | 74,104 |
| 258620103 DOUBLELINE TOTAL RET | AT COST | 100,000 | 84,472 |
| 464287598 ISHARES RUSSELL 1000 | AT COST | 78,239 | 184,254 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 50,026 | 49,482 |
| 101156602 BOSTON TRUST WALDEN | AT COST | 75,000 | 81,893 |
| 19765N518 COLUMBIA CORPORATE I | AT COST | 50,000 | 51,283 |
| 464288638 ISHARES BARCLAYS INT | AT COST | 200,171 | 208,000 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 50,571 | 57,310 |
| 46435GAA0 ISHARES IBONDS DEC 2 | AT COST | 17,559 | 17,925 |
| 56064L298 MAINSTAY CBRE GLOBAL | AT COST | 34,000 | 35,017 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 000000000 MISCELLANEOUS ENTRY | 2,307 | 3,373 | 3,373 |
| Description | Amount |
|---|---|
| ROC ADJ ON CY SALES | 32 |
| VANGUARD REIT ADJUSTMENT | 602 |
| ENTERGY CORP ADJUSTMENT | 163 |
| CROWN CASTLE CORP ADJUSTMENT | 94 |
| DIGITAL RE TRUST ADJUSTMENT | 41 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 139 | 139 |
| Description | Amount |
|---|---|
| ROUNDING | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 46,906 | 42,215 | 4,691 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,037 | 1,037 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 546 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 6,828 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 15 | 15 | 0 |