| 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 |
|---|---|---|
| 91282CFW6 U S TREASURY NT | 49,684 | 50,093 |
| 91282CGR6 U S TREASURY NT | 49,945 | 50,216 |
| 91282CHL8 U S TREASURY NT | 49,748 | 50,121 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 713448108 PEPSICO INC | ||
| 742718109 PROCTER GAMBLE CO | 29,821 | 72,425 |
| 17275R102 CISCO SYSTEMS INC | 1,802 | 3,078 |
| G5960L103 MEDTRONIC PLC | ||
| G29183103 EATON CORP PLC SHS | 4,194 | 29,205 |
| 931142103 WAL MART STORES INC | 6,044 | 24,395 |
| 12572Q105 CME GROUP INC | 667 | 1,626 |
| 580135101 MCDONALDS CORP COM | 6,323 | 17,973 |
| 654106103 NIKE INC | ||
| 911312106 UNITED PARCEL SERVIC | 689 | 883 |
| 58933Y105 MERCK AND CO INC | 22,553 | 52,326 |
| 91324P102 UNITEDHEALTH GROUP I | 485 | 2,023 |
| 92343V104 VERIZON COMMUNICATIO | ||
| 46625H100 J P MORGAN CHASE CO | 1,015 | 2,397 |
| 594918104 MICROSOFT CORP | 816 | 8,852 |
| 717081103 PFIZER INC | ||
| 11135F101 BROADCOM INC | 9,652 | 90,418 |
| 30231G102 EXXON MOBIL CORP | 12,405 | 31,948 |
| 002824100 ABBOTT LABORATORIES | ||
| 02079K305 ALPHABET INC CL A | 2,304 | 3,786 |
| 03027X100 AMERICAN TOWER CORP | ||
| 92826C839 VISA INC | ||
| 438516106 HONEYWELL INTERNATIO | ||
| 20030N101 COMCAST CORP CL A | ||
| 037833100 APPLE INC | 5,105 | 9,015 |
| G1151C101 ACCENTURE PLC CL A | ||
| 012653101 ALBEMARLE CORP | ||
| 87612E106 TARGET CORP | ||
| 031162100 AMGEN INC | 494 | 521 |
| 060505104 BANK OF AMERICA CORP | ||
| 09247X101 BLACKROCK INC | ||
| 375558103 GILEAD SCIENCES INC | ||
| 56585A102 MARATHON PETROLEUM C | 545 | 837 |
| 149123101 CATERPILLAR INC | ||
| 617446448 MORGAN STANLEY | ||
| 882508104 TEXAS INSTRUMENTS IN | ||
| 032654105 ANALOG DEVICES INC | 2,897 | 3,187 |
| 502431109 L3HARRIS TECHNOLOGIE | 3,023 | 2,944 |
| 65339F101 NEXTERA ENERGY INC | 2,863 | 3,656 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 78462F103 SPDR S P 500 ETF TRU | AT COST | 320,939 | 1,031,501 |
| 256210105 DODGE COX INCOME | AT COST | 85,000 | 82,535 |
| 19765N518 COLUMBIA CORPORATE I | |||
| 131582439 CALVERT HIGH YIELD B | AT COST | 33,633 | 30,182 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 144,542 | 136,048 |
| 464287234 ISHARES MSCI EMERGIN | AT COST | 96,995 | 114,420 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 194,049 | 173,716 |
| 258620103 DOUBLELINE TOTAL RET | |||
| 464287473 ISHARES RUSSELL MIDC | AT COST | 71,973 | 81,355 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 86,895 | 143,845 |
| 464287465 ISHARES MSCI EAFE ET | AT COST | 241,249 | 328,525 |
| 31420B300 FEDERATED HERMES INS | AT COST | 75,000 | 67,806 |
| 024524217 AMERICAN BEACON STEP | AT COST | 33,428 | 45,534 |
| 464287499 ISHARES RUSSELL MID | AT COST | 132,162 | 168,756 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 73,687 | 84,448 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 9,751 | 8,558 |
| 861728400 STONE RIDGE HY REINS | AT COST | 95,458 | 97,415 |
| CASH CASH | |||
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 48,074 | 48,697 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 12,383 | 12,521 |
| 19766M873 COLUMBIA CORPORATE I | AT COST | 77,015 | 67,822 |
| 22544R305 CREDIT SUISSE COMMOD | AT COST | 4,261 | 4,194 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 17,186 | 16,738 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 17,241 | 17,389 |
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 21,339 | 21,067 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 144,143 | 142,339 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 000000000 MISCELLANEOUS ENTRY | 5,325 | 5,404 | 5,404 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 48 |
| PY ROC ADJ | 955 |
| COST BASIS ADJUSTMENT | 37 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 200 | 0 | 200 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 130 | 130 |
| Description | Amount |
|---|---|
| ACCRUED INTEREST CARRYOVER | 63 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUST FEES | 35,808 | 32,227 | 3,581 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 933 | 933 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 782 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 259 | 259 | 0 |