| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,537 | 1,537 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 084670BS6 BERKSHIRE HATHAWAY | 25,884 | 24,670 |
| 14912L6G1 CATERPILLAR FINANCIA | ||
| 172967KG5 CITIGROUP INC | 25,304 | 24,807 |
| 30219GAM0 EXPRESS SCRIPTS HOLD | 18,194 | 16,902 |
| 037833DK3 APPLE INC | 24,808 | 24,158 |
| 58013MFB5 MCDONALD'S CORP | 25,638 | 24,475 |
| 912828ZQ6 US TREASURY NOTE | 105,263 | 103,154 |
| 78015K7H1 ROYAL BANK OF CANADA | 56,086 | 54,355 |
| 9128286B1 US TREASURY NOTE | 99,844 | 93,813 |
| 912828U24 US TREASURY NOTE 2.0 | 101,785 | 101,043 |
| 68389XAU9 ORACLE CORP 3.400% 7 | ||
| 912828V98 US TREASURY NOTE | 95,295 | 96,211 |
| 3135G04Z3 FED NATL MTG ASSN | ||
| 49326EEH2 KEYCORP | 27,370 | 24,899 |
| 00287YAQ2 ABBVIE INC | ||
| 337738AS7 FISERV INC | ||
| 3135G06G3 FED NATL MTG ASSN | ||
| 91324PCP5 UNITEDHEALTH GROUP | 34,279 | 29,913 |
| 912828YB0 US TREASURY NOTE | 167,526 | 151,540 |
| 126650DN7 CVS HEALTH CORP | 9,981 | 8,281 |
| 86562MAF7 SUMITOMO MITSUI FINL | 10,871 | 9,720 |
| 17275RBL5 CISCO SYSTEMS INC | 51,340 | 48,590 |
| 46625HKC3 JPMORGAN CHASE & CO | ||
| 912828R36 US TREASURY NOTE 1.6 | 18,340 | 19,355 |
| 00206RKG6 AT&T INC | 15,141 | 13,716 |
| 031162CW8 AMGEN INC | 24,994 | 21,448 |
| 046353AL2 ASTRAZENECA PLC | 16,720 | 14,874 |
| 37045XDL7 GENERAL MOTORS FINL | 24,856 | 21,248 |
| 254709AM0 DISCOVER FINANCIAL | 28,141 | 24,646 |
| 756109AX2 REALTY INCOME CORP | 26,383 | 22,667 |
| 91282CCS8 US TREASURY NOTE | 19,502 | 16,415 |
| 98389BAY6 XCEL ENERGY INC | 26,771 | 22,934 |
| 92343VFR0 VERIZON COMMUNICATIO | 24,645 | 20,724 |
| 0641594A1 BANK OF NOVA SCO | 50,346 | 47,831 |
| 035240AV2 ANHEUSER-BUSCH INBEV | 27,404 | 23,470 |
| 693475AZ8 PNC FINANCIAL SERVIC | 56,752 | 49,127 |
| 38141GXH2 GOLDMAN SACHS GROUP | 49,782 | 42,466 |
| 37940XAE2 GLOBAL PAYMENTS INC | 24,693 | 24,041 |
| 713448FE3 PEPSICO INC | 24,844 | 20,911 |
| 822582BT8 SHELL INTERNATIONAL | 52,995 | 49,059 |
| 025816CM9 AMERICAN EXPRESS CO | 29,415 | 28,526 |
| 91282CEP2 US TREASURY NOTE | 109,439 | 103,743 |
| 91282CFF3 US TREASURY NOTE | 31,819 | 31,180 |
| 91282CFV8 US TREASURY NOTE 4.1 | 82,959 | 78,234 |
| 06406HCX5 BANK OF NEW YORK MEL | ||
| 06051GKP3 VR BANK OF AMERICA | 48,396 | 49,515 |
| 20030NEE7 COMCAST CORP | 48,048 | 48,462 |
| 26441CAS4 DUKE ENERGY CORP | 27,785 | 29,100 |
| 459200KA8 IBM CORP | 46,322 | 47,489 |
| 46124HAG1 INTUIT INC | 38,808 | 40,250 |
| 548661DY0 LOWE'S COS INC | 19,856 | 20,989 |
| 863667BA8 STRYKER CORP | 23,120 | 24,691 |
| 912810FF0 US TREASURY BOND 5.2 | 95,987 | 92,953 |
| 912828B66 US TREASURY NOTE 2.7 | ||
| 912828WJ5 US TREASURY NOTE 2.5 | ||
| 91282CGM7 US TREASURY NOTE | 33,631 | 32,670 |
| 91282CHC8 US TREASURY NOTE | 38,627 | 36,894 |
| 91282CHT1 US TREASURY NOTE | 51,446 | 52,536 |
| 026874DS3 AMERICAN INTERNATION | 39,424 | 39,634 |
| 053332AZ5 AUTOZONE INC | 23,494 | 23,847 |
| 10373QBU3 BP CAP MARKETS AMERI | 45,672 | 43,611 |
| 337738BH0 FISERV INC | 25,365 | 25,432 |
| 46647PBE5 VR JPMORGAN CHASE 2. | 35,972 | 36,208 |
| 63111XAJ0 NASDAQ INC | 31,003 | 30,353 |
| 91282CEY3 US TREASURY NOTE | 59,285 | 59,654 |
| 91282CGC9 US TREASURY NOTE 3.8 | 60,771 | 59,423 |
| 91282CJZ5 US TREASURY NOTE | 72,530 | 72,059 |
| 91282CLF6 US TREASURY NOTE | 57,862 | 56,915 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 02079K107 ALPHABET INC CL C | 64,282 | 268,514 |
| 037833100 APPLE INC | 55,268 | 332,524 |
| 09247X101 BLACKROCK INC | ||
| 097023105 BOEING CO | 64,969 | 63,547 |
| 150870103 CELANESE CORP | 49,458 | 33,389 |
| 17275R102 CISCO SYSTEMS INC | 38,284 | 66,054 |
| 172967424 CITIGROUP INC. | 76,823 | 103,335 |
| 192446102 COGNIZANT TECH SOLUT | 34,980 | 40,231 |
| 25243Q205 DIAGEO PLC - ADR | ||
| 437076102 HOME DEPOT INC | 49,247 | 64,269 |
| 46625H100 JPMORGAN CHASE & CO | 53,842 | 147,015 |
| 532457108 ELI LILLY & CO COM | 11,057 | 107,874 |
| 56501R106 MANULIFE FINANCIAL C | 31,249 | 64,606 |
| 58933Y105 MERCK & CO INC NEW | 41,290 | 62,948 |
| 594918104 MICROSOFT CORP | 58,148 | 313,785 |
| 654106103 NIKE INC CL B | ||
| 867224107 SUNCOR ENERGY INC NE | 73,111 | 90,482 |
| 87612E106 TARGET CORP | 21,719 | 37,374 |
| 883556102 THERMO FISHER SCIENT | 20,701 | 50,809 |
| 89151E109 TOTALENERGIES SE -SP | 79,716 | 80,662 |
| 907818108 UNION PACIFIC CORP | 35,309 | 57,487 |
| 911312106 UNITED PARCEL SERVIC | 51,868 | 51,860 |
| 91324P102 UNITEDHEALTH GROUP I | 47,412 | 106,871 |
| G29183103 EATON CORP PLC | 24,717 | 72,796 |
| H84989104 TE CONNECTIVITY LTD | ||
| 00287Y109 ABBVIE INC | 37,764 | 63,997 |
| 11135F101 BROADCOM INC | 22,196 | 173,918 |
| 891160509 TORONTO DOMINION BK | ||
| 75513E101 RTX CORP | 44,230 | 77,112 |
| H2906T109 GARMIN LTD | 25,706 | 62,381 |
| 94106L109 WASTE MANAGEMENT INC | 32,369 | 59,250 |
| 09260D107 BLACKSTONE INC | 27,121 | 84,836 |
| 285512109 ELECTRONIC ARTS INC | ||
| 92826C839 VISA INC-CLASS A SHR | 45,442 | 89,893 |
| 09857L108 BOOKING HOLDINGS INC | ||
| 512807108 LAM RESEARCH CORP CO | ||
| 609207105 MONDELEZ INTERNATION | 27,239 | 36,824 |
| 904767704 UNILEVER PLC - ADR | 46,783 | 50,437 |
| 30303M102 META PLATFORMS INC | 60,045 | 210,889 |
| 7591EP100 REGIONS FINL CORP NE | 40,100 | 50,906 |
| 00724F101 ADOBE INC | 53,735 | 48,994 |
| 007903107 ADVANCED MICRO DEVIC | 35,366 | 43,945 |
| 580135101 MCDONALDS CORP | 60,703 | 61,782 |
| 855244109 STARBUCKS CORP COM | 44,984 | 48,564 |
| 023135106 AMAZON COM INC COM | 151,962 | 190,619 |
| 032654105 ANALOG DEVICES INC | 53,603 | 48,099 |
| 09290D101 BLACKROCK FUNDING IN | 27,772 | 68,832 |
| 43300A203 HILTON WORLDWIDE HOL | 52,748 | 64,530 |
| 49338L103 KEYSIGHT TECHNOLOGIE | 38,389 | 40,307 |
| 512807306 LAM RESH CORP | 12,033 | 59,896 |
| 571748102 MARSH & MCLENNAN COS | 48,318 | 45,762 |
| G87052109 TE CONNECTIVITY PLC | 29,548 | 46,167 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287648 ISHARES RUSSELL 2000 | AT COST | 245,339 | 528,500 |
| 464287473 ISHARES RUSSELL MID- | AT COST | 278,398 | 927,611 |
| 36230UGA1 GNMA POOL #759193 3. | AT COST | 352 | 331 |
| 464287465 ISHARES MSCI EAFE ET | AT COST | 354,728 | 550,797 |
| 464287481 ISHARES RUSSELL MID- | AT COST | 198,644 | 1,115,337 |
| 3138XFYH2 FNMA POOL #AV4311 | AT COST | 1,530 | 1,433 |
| 464287630 ISHARES RUSSELL 2000 | AT COST | 269,974 | 470,926 |
| 693391559 PIMCO EMERG MKTS BD- | AT COST | 581,419 | 538,742 |
| 464287200 ISHARES CORE S & P 5 | AT COST | 357,821 | 1,911,935 |
| 464287234 ISHARES MSCI EMERGIN | AT COST | 647,698 | 678,180 |
| 256206103 DODGE & COX INTL STO | AT COST | 47,613 | 142,840 |
| 3132A5A88 FHLMC POOL #ZS4531 | AT COST | 3,072 | 2,747 |
| 316390152 FIDELITY ADV INTL RL | AT COST | 144,197 | 119,668 |
| 3132A9RT6 FHLMC POOL #ZS8598 | AT COST | 6,059 | 5,630 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 388,341 | 423,683 |
| 464287499 ISHARES RUSSELL MID- | AT COST | 150,227 | 288,455 |
| 3140J5LJ6 FNMA POOL #BM1228 | AT COST | 21,810 | 19,752 |
| 922031760 VANGUARD HIGH YIELD | AT COST | 593,830 | 554,241 |
| 3140H1W22 FNMA POOL #BJ0664 | AT COST | 17,167 | 15,449 |
| 14041NGB1 CAPITAL ONE MULTI-AS | AT COST | 50,086 | 50,158 |
| 3136AVMS5 FED NATL MTG ASSN | AT COST | 10,811 | 9,755 |
| 90276RBD9 UBS COMMERCIAL MORTG | AT COST | 73,831 | 65,164 |
| 018996V13 CALL WRITE IWS @ 145 | |||
| 25599IVW1 CALL WRITE IWN @ 183 | |||
| 3BI991QI7 CALL WRITE EFA @ 82. | |||
| 3RV99I3F1 CALL WRITE VNQ @ 96. | |||
| 42199VXJ8 CALL WRITE IVV @ 625 |
| Description | Amount |
|---|---|
| CY PURCHASE OF ACCRUED INTEREST | 1,695 |
| MUTUAL FUND TIMING ADJ | 1,215 |
| COST BASIS ADJUSTMENT | 76 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES - ADR FEES | 308 | 308 | 0 |
| Description | Amount |
|---|---|
| PY PURCHASE OF ACCRUED INTEREST | 1,016 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CALL OPTIONS | 58,491 | 8,176 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 7,015 | 7,015 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 6,490 | 6,490 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 6,125 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 10,636 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,519 | 1,519 | 0 |