| 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 | ||
| 91282CGR6 U S TREASURY NT | 49,945 | 50,094 |
| 91282CHL8 U S TREASURY NT | ||
| 91282CPD7 U S TREASURY NT | 24,944 | 24,895 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 742718109 PROCTER GAMBLE CO | 29,821 | 61,910 |
| 17275R102 CISCO SYSTEMS INC | 1,802 | 4,006 |
| G29183103 EATON CORP PLC SHS | 4,194 | 28,029 |
| 931142103 WALMART INC COM | 6,044 | 30,081 |
| 12572Q105 CME GROUP INC | 667 | 1,912 |
| 580135101 MCDONALDS CORP COM | 6,323 | 18,949 |
| 911312106 UNITED PARCEL SERVIC | ||
| 58933Y105 MERCK CO INC | 22,553 | 55,367 |
| 91324P102 UNITEDHEALTH GROUP I | 485 | 1,320 |
| 46625H100 JPMORGAN CHASE CO | 1,015 | 3,222 |
| 594918104 MICROSOFT CORP COM | 816 | 10,156 |
| 11135F101 BROADCOM INC | 9,652 | 134,979 |
| 30231G102 EXXON MOBIL CORP | 12,405 | 35,741 |
| 02079K305 ALPHABET INC CL A | 2,304 | 6,260 |
| 037833100 APPLE INC COM | 5,105 | 9,787 |
| 031162100 AMGEN INC | ||
| 56585A102 MARATHON PETROLEUM C | 545 | 976 |
| 032654105 ANALOG DEVICES INC | 2,897 | 4,068 |
| 502431109 L3HARRIS TECHNOLOGIE | 3,023 | 4,110 |
| 65339F101 NEXTERA ENERGY INC | 2,863 | 4,094 |
| 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 | 1,200,179 |
| 256210105 DODGE COX INCOME | AT COST | 85,000 | 85,669 |
| 131582439 CALVERT HIGH YIELD B | |||
| 464287226 ISHARES CORE U.S. AG | AT COST | 144,542 | 140,232 |
| 464287234 ISHARES MSCI EMERGIN | AT COST | 96,995 | 149,687 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 156,483 | 144,876 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 71,973 | 88,720 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 86,895 | 160,250 |
| 464287465 ISHARES MSCI EAFE ET | AT COST | 241,249 | 417,250 |
| 31420B300 FEDERATED HERMES INS | AT COST | 75,000 | 69,107 |
| 024524217 AMERICAN BEACON STEP | AT COST | 33,428 | 41,150 |
| 464287499 ISHARES RUSSELL MID | AT COST | 132,162 | 183,779 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 72,910 | 83,889 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 9,751 | 8,542 |
| 861728400 STONE RIDGE HY REINS | AT COST | 95,458 | 96,871 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 78,074 | 79,634 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 12,383 | 12,658 |
| 19766M873 COLUMBIA CORPORATE I | |||
| 22544R305 CREDIT SUISSE COMMOD | AT COST | 4,261 | 4,622 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 17,186 | 22,780 |
| 46434G103 ISHARES CORE MSCI EM | |||
| 52471E258 CLEARBRIDGE INTERNAT | |||
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 204,143 | 206,916 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 000000000 MISCELLANEOUS ENTRY | 5,404 | 5,470 | 5,470 |
| Description | Amount |
|---|---|
| ACCRUED INTEREST CARRYOVER | 48 |
| ROC ON CY SALES | 1 |
| PY ROC ADJ | 801 |
| ROUNDING | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC EXPENSES | 4,000 | 0 | 4,000 | |
| STATE FILING FEE/TAX | 200 | 0 | 200 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 571 | 571 |
| Description | Amount |
|---|---|
| PY GRANT RECOVERIES | 9,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 37,360 | 33,624 | 3,736 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 936 | 936 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 664 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 2,352 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 483 | 483 | 0 |