| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD INTER TERM CORP BOND | AT COST | 492,767 | 450,089 |
| ISHARES MSCI EMERG MKT ETF | AT COST | 325,562 | 326,002 |
| ISHARES MSCI EAFE ETF | AT COST | 532,425 | 658,335 |
| SPDR S&P DIVIDEND ETF | AT COST | 72,392 | 176,384 |
| FINANCIAL SELECT SECTOR SPDR | AT COST | 7,156 | 24,905 |
| AXIS CAPITAL HLDGS 5.500% PFD | AT COST | 25,000 | 20,400 |
| MIDCAP SPDR TRUST SERIES 1 | AT COST | 267,199 | 352,097 |
| ISHARES RUSSELL 2000 ETF | AT COST | 239,627 | 275,895 |
| CAPITAL ONE BANK CD 2.0000% 11 | |||
| COMENITY CAP BK UTAH 3.45% 10/ | |||
| COMENITY CAP BK UTAH 2.90% 3/2 | |||
| APPLE INC 3.2% 5/13/2025 | AT COST | 100,087 | 99,837 |
| NATL RURAL UTIL MTN 3.2% 6/15/ | |||
| ABBOTT LABS | AT COST | 13,678 | 79,590 |
| ABBVIE INC | AT COST | 24,890 | 100,570 |
| APPLE INC | AT COST | 11,930 | 691,935 |
| AT&T INC | AT COST | 67,530 | 126,129 |
| BRISTOL MYERS SQUIBB CO | AT COST | 49,237 | 146,376 |
| CHEVRON CORPORATION | AT COST | 26,885 | 209,113 |
| CISCO SYSTEMS INC | AT COST | 69,823 | 138,848 |
| DISNEY WALT CO NEW | AT COST | 55,722 | 202,335 |
| DOMINION RESOURCES INC | AT COST | 12,733 | 25,232 |
| DUKE ENERGY CORP | AT COST | 37,479 | 60,985 |
| EXXONMOBIL CORP | AT COST | 30,828 | 178,395 |
| GENERAL DYNAMICS CORP | AT COST | 90,270 | 109,032 |
| GENERAL MLS INC | AT COST | 12,517 | 59,790 |
| HONEYWELL INTERNATIONAL INC | AT COST | 59,633 | 190,575 |
| JP MORGAN CHASE & CO | AT COST | 90,729 | 674,575 |
| LILLY ELI & CO | AT COST | 20,472 | 825,910 |
| LOWES COS INC | AT COST | 76,823 | 466,460 |
| MCDONALDS CORP | AT COST | 125,559 | 546,648 |
| MERCK & CO INC | AT COST | 48,609 | 135,538 |
| METLIFE INC | AT COST | 22,708 | 40,145 |
| MICROCHIP TECHNOLOGY INC | AT COST | 42,606 | 96,820 |
| MICROSOFT CORP | AT COST | 37,656 | 655,056 |
| NBT BANCORP INC | AT COST | 9,328 | 42,900 |
| NEXTERA ENERGY INC | AT COST | 3,468 | 55,649 |
| PEPSICO INC | AT COST | 18,791 | 149,940 |
| PFIZER INC | AT COST | 70,245 | 68,418 |
| PROCTER & GAMBLE CO | AT COST | 22,390 | 178,941 |
| PRUDENTIAL FINL INC | AT COST | 67,656 | 111,680 |
| REAL ESTATE SELECT SECT SPDR | AT COST | 31,141 | 35,447 |
| SPDR S&P REGIONAL BANKING ETF | AT COST | 80,918 | 159,180 |
| UNION PAC CORP | AT COST | 18,750 | 295,300 |
| US BANCORP NEW | AT COST | 43,768 | 42,220 |
| VANGUARD REAL ESTATE ETF | AT COST | 100,907 | 129,020 |
| VERIZON COMMUNICATIONS | AT COST | 115,528 | 158,760 |
| NOVARTIS AG SPONS ADR | AT COST | 81,710 | 139,350 |
| SALLIE MAE BK SLT LAKE CITY UT | |||
| SCHWAB US AGGREGATE BD ETF | AT COST | 517,073 | 430,174 |
| INVESCO TR II SENIOR LOAD ETF | AT COST | 100,217 | 90,563 |
| COMCAST CORP - CL A | AT COST | 122,771 | 103,320 |
| DOW INC COM | AT COST | 28,973 | 38,936 |
| DUPONT DE NEMOURS INC | AT COST | 42,001 | 87,077 |
| CARRIER GLOBAL CORPORATION | AT COST | 5,132 | 29,164 |
| INTL. BUSINESS MACHINES CORP | AT COST | 209,474 | 447,588 |
| ORACLE CORPORATION | AT COST | 32,156 | 83,886 |
| OTIS WORLDWIDE CORP | AT COST | 7,694 | 23,736 |
| FLEXSHARES STOXX GLBL BRD INFR | AT COST | 140,120 | 135,512 |
| CMS ENERGY CORP 3.6000% 11/15/ | AT COST | 239,070 | 248,700 |
| CONSTELLATION BRANDS INC 5.000 | AT COST | 249,318 | 250,090 |
| JPMORGAN CHASE FINL CO LLC 4.3 | AT COST | 160,000 | 156,720 |
| OWL ROCK CORE INCOME CORP 5.50 | |||
| SYNCHRONY BANK 5.4000% 08/22/2 | AT COST | 248,673 | 250,320 |
| WELLS FARGO & CO 4.2000% 08/29 | AT COST | 100,000 | 99,455 |
| SANDOZ GROUP AG SPONSORED ADS | |||
| RTX CORPORATION | AT COST | 17,120 | 60,932 |
| CITIGROUP INC 5.6000% 07/31/28 | AT COST | 100,000 | 100,013 |
| KEYBANK NATIONAL ASSOCIATION 6 | AT COST | 191,812 | 210,828 |
| FLAGSTAR BK NATL ASSN 5.1000% | |||
| BANK AMERICA CORP 5.1% 08/16/2 | AT COST | 50,000 | 49,988 |
| GOLDMAN SACHS GROUP INC 5.5% 1 | AT COST | 100,000 | 100,572 |
| JPMORGAN CHASE & CO 5.4% 4/27/ | AT COST | 200,000 | 200,760 |
| MORGAN STANLEY FIN LLC 4.3% 10 | AT COST | 150,000 | 142,872 |
| WELLS FARGO & CO 4.8% 8/16/28 | AT COST | 150,000 | 147,345 |
| COMMUNICATION SERVICES SELECT | AT COST | 99,587 | 114,293 |
| NVIDIA CORP | AT COST | 51,546 | 42,268 |
| TECHNOLOGY SELECT SECT SPDR | AT COST | 101,375 | 91,884 |
| Description | Amount |
|---|---|
| VANGAURD REAL ESTATE ETF COST BASIS ADJ | 1,280 |
| ROUNDING | 3 |
| MUTUAL FUND ADJ | 113 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 750 | 0 | 750 | |
| ADR FEES | 6 | 6 | 0 | |
| FEDERAL PENALTY AND INTEREST | 422 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RECOVERY OF PRIOR YEAR EXPENSE FOR FLOWE | 227 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,679 | 1,679 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 6,012 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 10,020 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 1,918 | 1,918 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 591 | 591 | 0 |