| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 023135106 AMAZON COM INC | 13,063 | 10,510 |
| 172967424 CITIGROUP INC COM NE | 20,820 | 15,202 |
| 49271V100 KEURIG DR PEPPER INC | 10,074 | 9,923 |
| 74340W103 PROLOGIS INC | 10,218 | 8,984 |
| G5960L103 MEDTRONIC PLC SHS | 10,381 | 9,824 |
| 037833100 APPLE COMPUTER INC C | 25,181 | 18,298 |
| 43300A203 HILTON WORLDWIDE | 12,721 | 12,206 |
| 92826C839 VISA INC CL A SHRS | 18,481 | 17,152 |
| 254687106 DISNEY (WALT) COMPAN | 15,786 | 14,912 |
| 02079K305 ALPHABET INC SHS | 10,489 | 10,450 |
| 053015103 AUTOMATIC DATA PROCE | 16,010 | 14,030 |
| 22160K105 COSTCO WHSL CORP NEW | 15,392 | 14,056 |
| 824348106 SHERWIN-WILLIAMS COM | 15,894 | 14,558 |
| 883556102 THERMO ELECTRON CORP | 17,762 | 16,560 |
| 036752103 ANTHEM INC | 15,047 | 14,182 |
| 14040H105 CAPITAL ONE FINL COR | 11,542 | 9,146 |
| 65339F101 NEXTERA ENERGY INC S | 11,964 | 11,994 |
| 437076102 HOME DEPOT INC USD 0 | 22,880 | 20,103 |
| 438516106 HONEYWELL INTL INC | 22,276 | 18,893 |
| 444859102 HUMANA INC COM | 16,135 | 13,751 |
| 539830109 LOCKHEED MARTIN CORP | 23,799 | 18,591 |
| 594918104 MICROSOFT CORP COM | 21,180 | 19,197 |
| 89151E109 TOTAL FINA ELF S.A. | 17,533 | 14,506 |
| 09247X101 BLACKROCK INC CL A | 11,475 | 9,821 |
| 46625H100 J P MORGAN CHASE & C | 16,154 | 14,057 |
| 595017104 MICROCHIP TECHNOLOGY | 9,178 | 9,925 |
| 871829107 SYSCO CORP | 15,420 | 14,600 |
| 907818108 UNION PACIFIC CORP | 16,474 | 13,961 |
| H1467J104 CHUBB LTD | 18,694 | 17,698 |
| 235851102 DANAHER CORP COMMON | 13,025 | 12,581 |
| 26078J100 DOWDUPONT INC COM | 16,761 | 14,547 |
| 867914103 SUNTRUST BANKS INC | 14,508 | 11,046 |
| 03027X100 AMERICAN TOWER REIT | 11,630 | 12,497 |
| 931142103 WAL MART STORES INC | 18,203 | 17,512 |
| BEGBALANCE |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287614 ISHARES RUSSELL 1000 | AT COST | 345,859 | 331,595 |
| 464287879 ISHARES S&P SMALL-CA | AT COST | 82,795 | 71,331 |
| 78463V107 SPDR GOLD TRUST | AT COST | 174,384 | 164,779 |
| 464288653 ISHARES 10-20 YEAR T | AT COST | 39,451 | 40,454 |
| 957663503 WESTERN ASSET CORE P | AT COST | 500,144 | 485,181 |
| 00770G847 JOHCM INTERNATIONAL | AT COST | 352,663 | 295,089 |
| 19248X307 COHEN & STEERS PREFE | AT COST | 83,942 | 78,466 |
| 38145N220 GOLDMAN SACHS ABSOLU | AT COST | 221,774 | 207,415 |
| 464287598 ISHARES RUSSELL 1000 | AT COST | 688,455 | 652,308 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 351,494 | 299,915 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 217,312 | 226,697 |
| 09257V201 BLACKSTONE ALT MULTI | AT COST | 218,511 | 212,063 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 837 | 837 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCE | 1,986 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER INVESTMENT FEE | 30 | 30 | 0 | |
| INVSTMT EXPENSE | 515 | 515 | 0 | |
| OTHER EXPENSE (NON-DEDUCTIBLE | 10 | 10 | 0 | |
| OTHER CHARITABLE EXPENSES | 1,678 | 0 | 1,678 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 18,544 | 11,127 | 7,418 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,776 | 1,776 | 0 | |
| EXCISE TAX - PRIOR YEAR | 1,272 | 0 | 0 | |
| EXCISE TAX ESTIMATES | 7,692 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 376 | 376 | 0 |