| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 18,080 | 18,080 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 68389XAU9 ORACLE CORP | ||
| 46625HRS1 JPMORGAN CHASE CO | 244,185 | 247,605 |
| 961214DK6 WESTPAC BANKING | 246,075 | 247,160 |
| 375558AZ6 GILEAD SCIENCES INC | ||
| 91282CHD6 U S TREASURY NT | ||
| 91282CKB6 U S TREASURY NT | 249,678 | 250,695 |
| 91282CMY4 USA TREASURY NTS 3.7 | 748,506 | 749,880 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 30303M102 FACEBOOK INC A | 338,705 | 1,845,225 |
| 438516106 HONEYWELL INTL INC | 193,661 | 465,760 |
| 92343V104 VERIZON COMMUNICATIO | 155,052 | 216,350 |
| 46625H100 J P MORGAN CHASE CO | 98,749 | 2,319,280 |
| 02079K305 ALPHABET INC CL A | 632,051 | 3,524,600 |
| 56585A102 MARATHON PETROLEUM C | 61,123 | 249,165 |
| 907818108 UNION PACIFIC CORP | 128,438 | 345,120 |
| 461202103 INTUIT INC | 105,303 | 787,630 |
| 03027X100 AMERICAN TOWER CORP | 645,341 | 1,547,140 |
| 30231G102 EXXON MOBIL CORP | 142,840 | 431,200 |
| 91324P102 UNITEDHEALTH GROUP I | 203,660 | 623,940 |
| 002824100 ABBOTT LABORATORIES | 217,072 | 1,088,080 |
| 931142103 WAL MART STORES INC | 119,500 | 1,711,150 |
| 87612E106 TARGET CORP | ||
| 29250N105 ENBRIDGE INC | ||
| 037833100 APPLE INC | 89,084 | 4,103,400 |
| 713448108 PEPSICO INC CAP | 71,644 | 363,110 |
| 717081103 PFIZER INC | 247,429 | 484,800 |
| 654106103 NIKE INC | ||
| 375558103 GILEAD SCIENCES INC | 138,895 | 443,480 |
| 023135106 AMAZON.COM INC | 816,287 | 3,949,020 |
| 65339F101 NEXTERA ENERGY INC | 113,015 | 173,550 |
| 808513105 SCHWAB CHARLES CORP | 367,918 | 912,400 |
| G1151C101 ACCENTURE PLC IRELAN | 147,743 | 1,494,450 |
| 084670702 BERKSHIRE HATHAWAY I | 156,708 | 971,540 |
| 166764100 CHEVRON CORP COM | 205,241 | 715,950 |
| 053015103 AUTOMATIC DATA PROCE | 69,821 | 616,800 |
| 17275R102 CISCO SYSTEMS INC | 197,798 | 1,040,700 |
| 437076102 HOME DEPOT INC | 487,777 | 806,608 |
| 369550108 GENERAL DYNAMICS COR | 70,800 | 729,150 |
| 478160104 JOHNSON JOHNSON | 263,600 | 763,750 |
| 742718109 PROCTER GAMBLE CO | 59,359 | 438,130 |
| 278865100 ECOLAB INC | 118,038 | 269,440 |
| 68389X105 ORACLE CORPORATION | 43,775 | 546,575 |
| 22160K105 COSTCO WHOLESALE COR | 261,656 | 1,781,892 |
| 92826C839 VISA INC | 140,047 | 710,100 |
| 459200101 INTL BUSINESS MCHN C | 159,208 | 589,560 |
| 031162100 AMGEN INC | 222,865 | 1,256,445 |
| 38141G104 GOLDMAN SACHS GROUP | 219,023 | 1,415,500 |
| 00287Y109 ABBVIE INC | 38,189 | 928,100 |
| 191216100 COCA COLA COMPANY | 93,237 | 176,875 |
| 842587107 SOUTHERN CO THE | 211,700 | 459,150 |
| 594918104 MICROSOFT CORP | 65,250 | 5,968,920 |
| 452308109 ILLINOIS TOOL WORKSI | ||
| 747525103 QUALCOMM INC COM | 101,311 | 477,780 |
| 91913Y100 VALERO ENERGY CORP C | 98,194 | 268,840 |
| 060505104 BANK OF AMERICA CORP | 122,300 | 236,600 |
| 260557103 DOW INC | ||
| 75513E101 RTX CORPORATION | 35,989 | 292,040 |
| H1467J104 CHUBB LIMITED COM | 116,622 | 289,720 |
| 285512109 ELECTRONIC ARTS INC | ||
| 149123101 CATERPILLAR INC | 263,101 | 504,673 |
| 74340W103 PROLOGIS INC COM | 158,424 | 126,144 |
| 012653101 ALBEMARLE CORP | ||
| 007903107 ADVANCED MICRO DEVIC | 299,999 | 354,750 |
| 67066G104 NVIDIA CORP | 370,702 | 473,970 |
| 697435105 PALO ALTO NETWORKS I | 315,281 | 532,064 |
| 009158106 AIR PRODUCTS CHEMICA | 155,735 | 141,030 |
| 855244109 STARBUCKS CORP COM | 53,039 | 45,815 |
| G29183103 EATON CORP PLC SHS | 138,969 | 178,495 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 98MSCFFV9 IDR CORE EQUITY RE S | AT COST | 231,842 | 407,389 |
| 87245P684 NUVEEN CORE PLUS BON | AT COST | 914,663 | 822,171 |
| 922908686 VANGUARD SMALL CAP I | AT COST | 675,000 | 1,017,943 |
| 46435GAA0 ISHARES IBONDS DEC 2 | AT COST | 386,167 | 363,750 |
| 921910501 VANGUARD INTERNATION | AT COST | 1,046,586 | 1,094,749 |
| 46435UAA9 ISHARES IBONDS DEC 2 | AT COST | 404,046 | 364,050 |
| 46435U515 ISHARES IBONDS DEC 2 | AT COST | 435,512 | 381,300 |
| 921937819 VANGUARD INTERMEDIAT | AT COST | 922,033 | 773,400 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 677,980 | 612,531 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 2,030,359 | 2,504,400 |
| 19765P596 COLUMBIA SMALL CAP G | |||
| 693390882 PIMCO INTL BD FD US | AT COST | 516,807 | 494,107 |
| 31420B300 FEDERATED HERMES INS | AT COST | 423,907 | 410,758 |
| 670700400 NUVEEN PREFERRED SEC | AT COST | 208,129 | 204,758 |
| 921937686 VANGUARD SMALL CAP V | AT COST | 550,000 | 919,041 |
| 46434V803 ISHARES CURRENCY HED | AT COST | 834,880 | 1,138,800 |
| 72369L107 PIONEER ILS INTERVAL | AT COST | 300,000 | 293,658 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 593,101 | 667,950 |
| 233051200 DEUTSCHE XTRACKERS M | AT COST | 461,170 | 787,500 |
| 149498107 CAUSEWAY EMERGING MA | AT COST | 670,558 | 821,186 |
| 779556109 T ROWE PRICE MID CAP | |||
| 057071854 BAIRD AGGREGATE BOND | AT COST | 1,050,000 | 933,868 |
| 29875E100 AMERICAN EUROPACIFIC | |||
| 412295107 HARDING LOEVNER INTE | AT COST | 854,801 | 1,123,427 |
| 77957Y106 T ROWE PRICE MID CAP | AT COST | 172,964 | 272,710 |
| 922908645 VANGUARD MID-CAP IND | AT COST | 1,750,000 | 2,669,460 |
| 922908512 VANGUARD MID CAP VAL | AT COST | 662,569 | 822,300 |
| 464287465 ISHARES MSCI EAFE ET | AT COST | 1,171,521 | 1,787,800 |
| 06828M876 BARON EMERGING MARKE | AT COST | 741,425 | 1,249,705 |
| 13161T401 CALVERT SHORT DURATI | AT COST | 879,283 | 867,372 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 1,483,133 | 1,980,990 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 2,200,000 | 2,306,540 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 729,395 | 952,200 |
| 464288521 ISHARES CORE US REIT | AT COST | 189,169 | 212,100 |
| 98MSCF1K8 PARTNERS GROUP PRVT | AT COST | 1,045,341 | 1,113,424 |
| CASH CASH | |||
| 19765Y340 COLUMBIA SMALL CAP G | AT COST | 300,000 | 414,511 |
| 779556406 ROWE T PRICE MID CAP | AT COST | 888,273 | 1,115,158 |
| 861728400 STONE RIDGE HY REINS | AT COST | 1,000,000 | 990,461 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 1,245 | 1,245 |
| Description | Amount |
|---|---|
| CY PURCHASE OF ACCRUED INTEREST | 917 |
| PY RETURN OF CAPITAL ADJUSTMENT | 79 |
| IDR CORE INCOME ADJUSTMENT | 8,774 |
| COST BASIS ADJUSTMENT | 2,546 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES EXPENSES | 1,128 | 0 | 1,128 | |
| SOFTWARE EXPENSES | 4,664 | 0 | 4,664 | |
| MEALS EXPENSES | 6,706 | 0 | 6,706 | |
| INSURANCE EXPENSES | 1,310 | 0 | 1,310 | |
| PARKING EXPENSES | 28 | 0 | 28 | |
| REIMBURSEMENTS | 792 | 0 | 792 | |
| MISCELLANEOUS EXPENSES | 28,145 | 0 | 28,145 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| IDR CORE INCOME | 11,045 | 11,045 | |
| OTHER INCOME | 4,067 | 4,067 | |
| CREDIT CARD REBATES | 259 | 0 |
| Description | Amount |
|---|---|
| PY PURCHASE OF ACCRUED INTEREST | 471 |
| IDR CORE DISTRIBUTIONS ADJ | 12,772 |
| REIMBURSEMENTS | 273 |
| CREDIT CARD TIMING ADJUSTMENT | 572 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MARKETING EXPENSE | 72,075 | 72,075 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 22,696 | 22,696 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 37,281 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 10,512 | 10,512 | 0 |