| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,000 | 1,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 00206R102 AT&T INC | |||
| 023135106 AMAZON COM INC | AT COST | 17,075 | 50,021 |
| 03027X100 AMERICAN TOWER CORP | AT COST | 9,913 | 12,839 |
| 03076C106 AMERIPRISE FINANCIAL | AT COST | 6,846 | 22,894 |
| 060505104 BANK OF AMERICA CORP | AT COST | 22,745 | 31,292 |
| 09857L108 BOOKING HOLDINGS INC | |||
| 125896100 CMS ENERGY CORP | AT COST | 5,424 | 8,931 |
| 126650100 CVS HEALTH CORPORATI | AT COST | 4,254 | 2,379 |
| 20030N101 COMCAST CORP | AT COST | 7,255 | 9,345 |
| 22160K105 COSTCO WHOLESALE COR | AT COST | 1,902 | 32,069 |
| 235851102 DANAHER CORP DEL | AT COST | 2,965 | 7,805 |
| 254687106 WALT DISNEY CO | AT COST | 6,743 | 7,015 |
| 437076102 HOME DEPOT INC | AT COST | 5,502 | 16,727 |
| 458140100 INTEL CORP | AT COST | 3,610 | 3,769 |
| 461202103 INTUIT | AT COST | 6,008 | 21,998 |
| 464287226 ISHARES CORE US AGGR | AT COST | 133,658 | 113,373 |
| 464287804 ISHARES CORE S&P SMA | AT COST | 54,059 | 80,308 |
| 464288638 ISHARES INTERMEDIATE | AT COST | 100,635 | 96,324 |
| 46429B697 ISHARES EDGE MSCI MI | |||
| 478160104 JOHNSON & JOHNSON | AT COST | 2,266 | 11,280 |
| 580135101 MCDONALDS CORP | AT COST | 7,003 | 12,465 |
| 609207105 MONDELEZ INTERNATION | AT COST | 6,207 | 8,482 |
| 68389X105 ORACLE CORP | AT COST | 5,743 | 18,997 |
| 693475105 PNC FINANCIAL SERVIC | AT COST | 13,191 | 16,007 |
| 717081103 PFIZER INC | AT COST | 6,154 | 4,775 |
| 742718109 PROCTER & GAMBLE CO | AT COST | 9,223 | 19,112 |
| 74340W103 PROLOGIS INC | AT COST | 5,337 | 9,196 |
| 760759100 REPUBLIC SERVICES IN | AT COST | 9,927 | 30,177 |
| 855244109 STARBUCKS CORP | |||
| 921943858 VANGUARD FTSE DEV MK | AT COST | 200,241 | 211,077 |
| 922042858 VANGUARD FTSE EMERGI | AT COST | 77,159 | 79,404 |
| 92206C409 VANGUARD SHORT-TERM | AT COST | 221,623 | 219,208 |
| 92206C771 VANGUARD MTG-BACKED | AT COST | 76,146 | 67,103 |
| 92206C870 VANGUARD INTERM-TERM | AT COST | 105,801 | 96,003 |
| 68622V106 ORGANON & CO | |||
| 92343V104 VERIZON COMMUNICATIO | AT COST | 5,760 | 5,319 |
| 464288588 ISHARES BARCLAYS MBS | AT COST | 103,923 | 90,305 |
| 92556V106 VIATRIS INC | |||
| 464288612 ISHARES BARCLAYS INT | |||
| 02079K305 ALPHABET INC | AT COST | 8,790 | 59,819 |
| 46625H100 JP MORGAN CHASE & CO | AT COST | 8,047 | 34,039 |
| 594918104 MICROSOFT CORP | AT COST | 2,444 | 84,300 |
| 58933Y105 MERCK & CO INC | AT COST | 9,700 | 18,404 |
| 75513E101 RAYTHEON TECHNOLOGIE | AT COST | 1,595 | 10,531 |
| 037833100 APPLE INC | AT COST | 11,846 | 146,746 |
| 002824100 ABBOTT LABS | AT COST | 1,545 | 26,355 |
| 023608102 AMEREN CORP | AT COST | 7,122 | 11,321 |
| 718172109 PHILIP MORRIS INTERN | AT COST | 10,024 | 11,433 |
| 776696106 ROPER TECHNOLOGIES I | AT COST | 12,044 | 22,354 |
| 824348106 SHERWIN WILLIAMS CO | AT COST | 7,964 | 20,396 |
| 883556102 THERMO FISHER SCIENT | AT COST | 10,967 | 27,052 |
| 464287507 ISHARES CORE S&P MID | AT COST | 41,804 | 89,664 |
| 464288661 ISHARES BARCLAYS 3-7 | |||
| 464287242 ISHARES IBOXX $INVES | AT COST | 151,804 | 147,439 |
| 464288166 ISHARES BARCLAYS TR | |||
| 057071805 BAIRD INTERMEDIATE B | |||
| 191216100 COCA COLA CO | AT COST | 8,880 | 12,577 |
| G1151C101 ACCENTURE PLC | AT COST | 14,595 | 31,661 |
| 13321L108 CAMECO CORP | AT COST | 5,052 | 28,110 |
| 25278X109 DIAMONDBACK ENERGY I | AT COST | 7,896 | 10,157 |
| 723787107 PIONEER NATURAL RESO | |||
| 57636Q104 MASTERCARD INC | AT COST | 9,622 | 28,961 |
| 49177J102 KENVUE INC | AT COST | 282 | 1,665 |
| 91282CGN5 UNITED STATES TREAS | AT COST | 49,646 | 50,014 |
| 92338C103 VERALTO CORP | |||
| 30231G102 EXXON MOBIL CORP | AT COST | 11,300 | 15,705 |
| 91282CGL9 UNITED STATES TREAS | AT COST | 49,652 | 49,869 |
| 91282CJT9 UNITED STATES TREAS | AT COST | 49,756 | 49,754 |
| 91282CLG4 UNITED STATES TREAS | AT COST | 99,984 | 98,730 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 298 |
| ROUNDING | 6 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE | 10 | 10 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 840 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 560 | 560 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 897 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 870 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 405 | 405 | 0 |