| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 031162100 AMGEN INC | 27,689 | 135,272 |
| 020002101 ALLSTATE CORP | 35,451 | 179,102 |
| 023135106 AMAZON.COM INC | 59,604 | 309,998 |
| 760759100 REPUBLIC SVCS INC | 11,828 | 147,063 |
| 91324P102 UNITEDHEALTH GROUP I | 14,179 | 140,123 |
| 478160104 JOHNSON JOHNSON | 38,601 | 96,172 |
| 713448108 PEPSICO INC CAP | 41,692 | 138,831 |
| 931142103 WAL MART STORES INC | 37,154 | 214,130 |
| 594918104 MICROSOFT CORP | 5,174 | 406,326 |
| 20825C104 CONOCOPHILLIPS | 18,562 | 64,560 |
| G5960L103 MEDTRONIC PLC | 100,112 | 103,924 |
| 742718109 PROCTER GAMBLE CO | 1,162 | 77,790 |
| 548661107 LOWES CO INC | 15,472 | 160,914 |
| G1151C101 ACCENTURE PLC IRELAN | 15,607 | 275,452 |
| 806857108 SCHLUMBERGER LTD COM | 18,756 | 32,091 |
| 718546104 PHILLIPS 66 | 11,045 | 74,055 |
| 22160K105 COSTCO WHOLESALE COR | 12,225 | 271,216 |
| 67103H107 O REILLY AUTOMOTIVE | 59,045 | 262,062 |
| 02079K107 ALPHABET INC CL C | 59,731 | 276,138 |
| 458140100 INTEL CORP | 54,753 | 46,596 |
| 717081103 PFIZER INC | 44,423 | 73,992 |
| 75513E101 RTX CORPORATION | 17,620 | 125,672 |
| 037833100 APPLE INC | 158,645 | 251,422 |
| 03743Q108 APA CORPORATION COM | 31,208 | 23,252 |
| 934423104 WARNER BROS DISCOVER | ||
| 09247X101 BLACKROCK INC | ||
| 808513105 SCHWAB CHARLES CORP | 77,367 | 90,810 |
| 872590104 T -MOBILE US INC | 77,201 | 109,924 |
| 87612E106 TARGET CORP COM | 73,968 | 75,566 |
| 03027X100 AMERICAN TOWER CORP | 57,703 | 51,722 |
| 09290D101 BLACKROCK INC COM | 75,847 | 103,536 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 024524217 AMERICAN BEACON STEP | AT COST | 165,801 | 153,224 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 431,452 | 412,297 |
| 19765P596 COLUMBIA SMALL CAP G | |||
| 921910501 VANGUARD INTERNATION | AT COST | 365,986 | 381,190 |
| 464287465 ISHARES MSCI EAFE ET | AT COST | 1,161,005 | 1,259,814 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 67,369 | 84,537 |
| 464287234 ISHARES MSCI EMERGIN | AT COST | 118,016 | 119,187 |
| 464287226 ISHARES CORE U.S. AG | |||
| 46435U515 ISHARES IBONDS DEC 2 | AT COST | 200,279 | 206,919 |
| 46436E205 ISHARES IBONDS DEC 2 | AT COST | 200,366 | 207,913 |
| 46436E726 ISHARES IBONDS DEC 2 | AT COST | 200,523 | 208,986 |
| 19765Y340 COLUMBIA SMALL CAP G | AT COST | 162,640 | 170,542 |
| 46436E130 ISHARES IBONDS DEC 2 | AT COST | 158,678 | 157,879 |
| 46436E312 ISHARES IBONDS DEC 2 | AT COST | 158,664 | 158,566 |
| 46436E486 ISHARES IBONDS DEC 2 | AT COST | 158,680 | 158,913 |
| 98149E303 SPDR GOLD MINISHARES | AT COST | 118,796 | 133,874 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 3,298 | 2,707 | 2,707 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 69 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE INCOME TAXES-PRINCIPAL | 200 | 0 | 200 | |
| INVESTMENT EXPENSES | 73 | 73 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 175 | 175 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 78 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,995 | 2,995 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 939 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 5,384 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 346 | 346 | 0 |