| RE: YOUNG FOLK PORTFOLIO ... UPDATED 11/30/21. 
 This Portfolio, formally known as Project $3 Million went public in 2009 with $42,205.
 
 Portfolio Objective: $3 Million
 Income Objective: $120k/year
 Time To Retirement: 40 years
 $600/mo. contribution.
 
 This portfolio is into its 12th year and here are the latest numbers:
 -------------------
 
 TO STAY ON SCHEDULE:
 
 At the end of 2021, the portfolio value needs to be: $235,536.37
 The annual dividends need to be at $3,226.73
 ------------------
 WHERE THE PORTFOLIO STANDS::
 
 Portfolio balance ... $322,337.40
 Annual dividends ... $7,724 (forward 12 mos.)
 Portfolio yield ..... 2.40%
 Dividend Growth 5 years ... 6.7%
 Chowder Number ... 9.10
 Holdings ... 73
 Beta ... 0.78
 ----------------
 
 TAXABLE ACCOUNT:
 
 Company .......................................... Value ... % of Portfolio
 
 McDonald's - MCD .......................... $11,237 ... 3.5%
 Automatic Data Processing - ADP .. $11,167 ... 3.5%
 Target - TGT .................................... $11,132 ... 3.5%
 Home Depot - HD ............................ $10,543 .. 3.3%
 
 Lockheed Martin - LMT ................... $9,523 ... 3.0%
 Abbott Labs - ABT .......................... $8,915 .... 2.8%
 Johnson & Johnson - JNJ .............. $8,815 .... 2.7%
 Dollar General - DG ....................... $8,600 .... 2.7%
 Nike - NKE ..................................... $8,569 ... 2.7%
 Pepsico - PEP ................................ $8,304 ... 2.6%
 Deere & Co. - DE ........................... $8,180 ... 2.5%
 
 NextEra Energy - NEE .................. $7,815 .... 2.4%
 Southern Company - SO ............... $7,579 ... 2.4%
 Coca-Cola - KO ............................. $7,447 ... 2.3%
 Pimco Corporate Income - PTY .... $7,234 ... 2.2%
 
 General Mills - GIS ....................... $6,784 ... 2.1%
 Norfolk Southern - NSC ............... $6,747 ... 2.1%
 Starbucks - SBUX .......................  $6,216 ... 1.9%
 Allianz AI & Technology - AIO ...... $6,115 ... 1.9%
 Kimberly-Clark - KMB .................. $5,895 ... 1.8%
 Mastercard - MA .......................... $5,860 ... 1.8%
 
 Colgate-Palmolive - CL ................ $4,715 ... 1.5%
 Procter & Gamble - PG ............... $3,953 .... 1.2%
 Sycso - SYY ................................ $3,850 .... 1.2%
 Iron Mountain - IRM .................... $3,850 .... 1.2% (yes, same amount as SYY)
 Digital Realty - DLR .................... $3,257 .... 1.0%
 
 Crown Castle - CCI .................... $2,708 .... 0.8%
 United Health - UNH .................. $2,222 .... 0.7%
 Pool Corporation - POOL .......... $2,209 .... 0.7%
 Anthem, Inc. - ANTM ................ $2,023 .... 0.6%
 Lenox International - LII ............ $1,814 .... 0.6%
 Apple - AAPL ............................ $1,153 .... 0.4%
 Microsoft - MSFT ...................... $990 ...... 0.3%
 
 ROTH IRA:
 
 Tesla - TSLA .................................. $9,855 ... 3.1%
 Lowes - LOW ................................ $7,357 ... 2.3%
 NVIDIA - NVDA ............................. $6,917 ... 2.2%
 Calamos Total Return - CSQ ........ $6,493 ... 2.0%
 Reaves Utility Fund - UTG ........... $5,882 ... 1.8%
 Union Pacific - UNP ..................... $5,187 ... 1.6%
 Duke Energy - DUK ..................... $5,015 ... 1.6%
 
 Costco - COST ............................. $4,746 ... 1.5%
 Realty Income - O ........................ $4,712 ... 1.5%
 Caterpillar - CAT ........................... $4,577 ... 1.4%
 Abbvie -ABBV .............................. $3,381 .... 1.1%
 American Water Works - AWK ..... $3,230 .... 1.0%
 Brookfield Infrastructure - BIP ...... $3,114 .... 1.0%
 
 Celanese -CE .............................. $2,685 .... 0.8%
 D. R. Horton - DHI ....................... $2,640 .... 0.8%
 Thermo Fisher - TMO ................. $2,505 .... 0.8%
 Parker-Hannifin - PH .................. $2,351 .... 0.7%
 Shewin-Williams - SHW ............. $2,321 .... 0.7%
 McComick - MKC ....................... $2,315 .... 0.7%
 Broadcom - AVGO ..................... $2,227 .... 0.7%
 Prudential - PRU ....................... $2,124 .... 0.7%
 American States Water - AWR .. $2,070 ... 0.6%
 Toro Company - TTC ................. $2,010 ... 0.6%
 
 Graco Inc. - GGG ....................... $1,940 ... 0.6%
 Texas Instruments - TXN ........... $1,923 ... 0.6%
 S&P Global - SPGI .................... $1,796 ... 0.6%
 T. Rowe Price - TROW .............. $1,774 ... 0.6%
 Hershy Company - HSY ............ $1,760 ... 0.5%
 Cintas Corp. - CTAS .................. $1,670 ... 0.5%
 Amgen - AMGN ......................... $1,025 ... 0.4%
 Air Products & Chemical - APD . $1,140 ... 0.4%
 Tractor Supply - TSCO .............. $1,120 ... 0.3%
 STERIS plc - STE ..................... $1,078 ... 0.3%
 Life Storage - LSI ...................... $1,071 ... 0.3%
 Snap-On - SNA ......................... $1,014 ... 0.3%
 Badger Meter Inc. - BMI ........... $1,013 ... 0.3%
 Ball Corporation - BLL .............. $1,000 ... 0.3%
 Eli Lilly - LLY .............................. $997 ..... 0.3%
 Stryker Corp. - SYK ................... $959 .... 0.3%
 Morgan Stanley - MS ................. $953 ... 0.3%
 ---------------
 
 DIVERSIFICATION: (Not counting CEF's)
 
 Discretionary -- 27%
 Staples -- 17%
 Industrials -- 15%
 Healthcare -- 11%
 Technology -- 11%
 Utilities -- 10%
 Real Estate -- 5%
 Financials -- 2%
 Materials -- 2%
 Energy -- 0%
 Communications -- 0%
 ----------------
 
 DIVIDEND SAFETY RATINGS: (According to Simply Safe Dividends)
 
 74% is likely safe
 3% is borderline safe
 23% is unrated
 
 Unrated pertains to non-dividend paying companies and CEF's.
 ---------------------
 
 NOVEMBER HIGHLIGHTS:
 
 SNA upped a whopping 15%
 ADP announced a raise of 12%
 DHI followed along with 12%
 MA hiked the dividend by 11%
 NKE raised the dividend by 11%
 MKC increased by 8.8%
 Realty Income squeezed in a rate of 4.2%
 |