| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 6,405 | 6,405 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JP MORGAN CHASE & CO | 6,184 | 6,109 |
| VERIZON COMMUNICATIONS INC | 5,439 | 5,322 |
| BANK OF AMERICA CORP | 6,296 | 6,082 |
| GOLDMAN SACHS GROUP INC | 4,147 | 3,947 |
| BP CAPITAL MARKETS | 4,008 | 3,761 |
| SHELL INTERNATIONAL FINANCE | 4,961 | 4,796 |
| WELLS FARGO & CO | 5,034 | 4,800 |
| CITIGROUP INC FXD | 5,021 | 4,723 |
| GENERAL ELECTRIC CO | 5,082 | 3,824 |
| MICROSOFT CORP | 5,592 | 5,249 |
| ENTERPRISE PRODUCTS OPERATING | 1,922 | 1,943 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AAC TECHNOLOGIES HLDG INC | 2,224 | 838 |
| ACTIVISION BLIZZARD INC | 4,503 | 3,726 |
| ADIDAS AG | 5,588 | 5,634 |
| ALIBABA GROUP HLDG LTD | 10,885 | 8,361 |
| ALSEA SA DE CV MEXICO | 3,442 | 2,688 |
| AMBEV S A SPONSORED ADR | 2,018 | 1,231 |
| AMERICA MOVIL SA DE CV ADR L | 2,147 | 1,739 |
| ANHUI CONCH CEMENT ADR | 1,432 | 1,223 |
| ASM PACIFIC | 1,287 | 1,092 |
| ASOS PLC SPON ADR | 10,687 | 4,213 |
| ASTRAZENECA PLC ADS | 8,093 | 9,191 |
| AUTO TRADER GROUP PLC ADR | 5,739 | 6,427 |
| B&M EUROPEAN VALUE RET SA ADR | 7,979 | 5,318 |
| BAIDU INC ADS | 9,391 | 6,027 |
| BANCO DO BRASIL SA SPON ADR | 2,161 | 2,465 |
| BANCO MACRO S.A. SPONS ADR | 1,927 | 752 |
| BB SEGURIDADE PARTICIPACOES | 1,495 | 1,219 |
| BIDVEST GROUP LTD SPONS ADR | 1,235 | 1,013 |
| BLUE PRISM GROUP PLC | 1,574 | 1,141 |
| BOOZT AB-UNSPONSORED ADR | 4,285 | 2,593 |
| CARSALES COM LTD ADR | 6,447 | 4,241 |
| CHINA CONSTRUCTION BANK CORP | 4,030 | 3,439 |
| CHINA MOBILE LTD | 3,267 | 3,168 |
| CHINA SHENHUA LTD ADR | 1,545 | 1,227 |
| CIELO SA SPONSORED ADR NEW | 2,501 | 957 |
| CLICKS GROUP LTD SPONS ADR | 1,100 | 1,037 |
| CNOOC LTD ADS | 1,656 | 1,677 |
| COMMERCIAL INTL BNK LTD SP ADR | 1,326 | 1,195 |
| COMMERZBANK AG-SPONS ADR | 4,892 | 2,964 |
| CSL LTD | 2,281 | 2,200 |
| DANONE SPONSORED ADR | 6,602 | 5,438 |
| DOMINOS PIZZA ENTRPSES LTD ADR | 1,847 | 1,500 |
| DOMINOS PIZZA UK & IRL PLC ADR | 8,840 | 5,590 |
| EDENRED S A ADR | 5,499 | 6,740 |
| ENN ENERGY HOLDINGS LTD UNSPON | 1,056 | 1,342 |
| ESSILORLUXOTTICA ADR | 5,374 | 4,926 |
| EVOLUTION GAMING GROUP AB ADR | 1,809 | 1,506 |
| FARFETCH LTD CL A | 2,336 | 1,877 |
| FOMENTO ECONOMICO MEXICANO | 7,899 | 7,400 |
| FRESENIUS MEDICAL CARE AG&CO | 10,994 | 6,867 |
| GALAXY ENTERTAINMENT GROUP LTD | 10,000 | 8,294 |
| HARGREAVES LANSDOWN PLC | 4,626 | 4,427 |
| HENGAN INTL GROUP CO LTD ADR | 1,398 | 980 |
| IMPERIAL LOGISTICS LIMITED ADR | 815 | 482 |
| INFOSYS LIMITED ADR | 2,004 | 2,237 |
| JAPAN EXCHANGE GROUP INC | 7,279 | 6,471 |
| JUST EAT PLC ADR | 9,895 | 6,984 |
| KASIKORNBANK PUB CO LTD UNSPON | 1,249 | 975 |
| KB FINANCIAL GRP INC SONS ADR | 3,194 | 2,225 |
| KERRY GRP PLC SPONS ADR | 7,480 | 6,661 |
| KIMBERLY CLARK SPON ADR | 1,082 | 975 |
| KOC HLDG UNSPON ADR | 1,308 | 739 |
| KOSE CORP ADR | 4,914 | 4,882 |
| LIFE HEALTHCARE GRP HLDGS LTD | 606 | 511 |
| LONZA GROUP AG ZUERICH ADR | 5,949 | 5,900 |
| MASTERCARD INC CL A | 5,295 | 6,225 |
| MERLIN ENTERTAINMENTS PLC ADR | 3,876 | 3,271 |
| MOBILE TELESYSTEMS PJSC | 1,782 | 1,225 |
| MOTUS HOLDINGS LIMITED ADR | 923 | 488 |
| NEDBANK GRP LTD SPON ADR | 1,295 | 1,198 |
| NETEASE.COM INC ADS | 3,987 | 3,060 |
| NIHON M&A CENTER INC | 4,805 | 3,466 |
| PJSC GAZPROM SPON ADR | 1,175 | 1,074 |
| PJSC LUKOIL SPONSORED ADR | 1,774 | 1,998 |
| PLDT INC ADR | 634 | 492 |
| PRICESMART INC | 1,602 | 1,182 |
| PT ASTRA INTERNATIONAL TBK ADR | 1,883 | 1,714 |
| PT BK MANDIRI PERSERO TBK UNSP | 2,570 | 2,214 |
| PT SEMEN GRESIK PERSERO ADR | 1,288 | 1,248 |
| PT TELEKOMUNIKASI INDONESIA | 1,726 | 1,468 |
| ROYAL DUTCH SHELL PLC | 8,741 | 7,575 |
| RYANAIR HLDGS PLC ADR | 8,592 | 5,422 |
| SANDS CHINA LTD UNSPONSORE ADR | 6,067 | 5,157 |
| SANLAM LTD ADR | 1,208 | 982 |
| SBERBANK RUSSIA SPONSORED ADR | 3,592 | 2,236 |
| SHINHAN FINANCIAL GROUP CO LTD | 1,939 | 1,455 |
| SHOPRITE HLDGS LTD SPONSORED A | 1,013 | 745 |
| ST JAMES PLACE PLC | 8,540 | 6,252 |
| STANDARD BANK GROUP LTD SPON | 1,468 | 1,209 |
| TAIWAN SMCNDCTR MFG CO LTD ADR | 3,228 | 2,805 |
| TAL EDUC GROUP ADS REP COM SHS | 6,876 | 6,216 |
| TENCENT HLDGS LTD UNSPON ADR | 11,706 | 9,315 |
| TERNIUM S.A. ADR | 841 | 786 |
| UBISOFT ENTMT SA UNSPON ADR | 9,162 | 6,953 |
| VISA INC CL A | 5,494 | 6,069 |
| VODACOM GROUP LIMITED | 1,545 | 1,221 |
| WEICHAI PWR CO LTD UNSPON ADR | 2,463 | 2,210 |
| WIRECARD AG | 7,197 | 8,498 |
| WOOLWORTHS HLDGS LTD | 1,251 | 904 |
| WORLDPAY INC CL A | 9,480 | 8,866 |
| YANDEX N.V. A | 7,090 | 5,689 |
| YPF SOCIEDAD ADS REP 1 CL-D SH | 2,698 | 1,647 |
| ZALANDO SE ADR | 7,443 | 3,631 |
| ZOZO INC | 6,433 | 4,525 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SPDR S&P 500 ETF TRUST | 0 | 0 | |
| MFB NORTHERN FUNDS SMALL CAP | 0 | 0 | |
| MFB NORTHN INTL EQUITY INDEX | 0 | 0 | |
| MFB NORTHERN FUNDS MID CAP | 0 | 0 | |
| MFC FLEXSHARES TR STOXX | 0 | 0 | |
| MFC VANGUARD REIT ETF | 0 | 0 | |
| FLEXSHARES INT QUAL DVD INDEX | 0 | 0 | |
| MFB NORTHERN FDS FIXED INCOME | 0 | 0 | |
| MFC FLEXSHARES TR IBOXX 3 YR | 0 | 0 | |
| MFO BLACKROCK FDS HIGH YIELD | 0 | 0 | |
| MFO DOUBLELINE CORE FIXED INCO | 0 | 0 | |
| ISHARES CORE MSCI EAFE ETF | 331,734 | 269,830 | |
| ISHARES CORE MSCI EMERGING | 84,285 | 67,283 | |
| ISHARES CORE S&P U.S. GROWTH | 368,494 | 349,717 | |
| ISHARES CORE S&P U.S. VALUE | 411,913 | 359,093 | |
| ISHARES CORE U.S. AGGREGATE | 297,652 | 290,824 | |
| ISHARES S&P MIDCAP 400 INDEX | 253,004 | 217,040 | |
| ISHARES SP SMALLCAP 600 INDEX | 245,029 | 217,734 | |
| SPDR BBG BARCLAYS HIGH YIE BND | 200,862 | 182,293 | |
| SPDR SER TRUST BBG BCL 1 3 ETF | 162,032 | 162,067 | |
| FED NATL MTG ASSN | 2,749 | 2,681 | |
| FED NATL MTG ASSN | 1,355 | 1,340 | |
| FHLMC 30 YR GOLD G08669 | 7,407 | 7,244 | |
| FHLMC 30 YR GOLD G60440 | 13,535 | 13,164 | |
| FHLMC 30 YR GOLD G60440 | 2,936 | 2,925 | |
| FHLMC 30 YR GOLD G60440 | 726 | 731 | |
| FHLMC 30 YR GOLD G08737 | 2,414 | 2,496 | |
| FED NATL MTG ASSN POOL BM1285 | 8,924 | 8,645 | |
| FED NATL MTG ASSN POOL MA3210 | 5,570 | 5,574 | |
| FED NATL MTG ASSN POOL MA3210 | 7,401 | 7,432 | |
| FED NATL MTG ASSN POOL MA3385 | 2,927 | 2,924 | |
| BLACKROCK HI YIELD BD | 200,243 | 181,944 | |
| WESTERN ASSET SMASH SERIES C | 23,057 | 20,927 | |
| WESTERN ASSET SMASH SERIES EC | 61,931 | 57,325 | |
| WESTERN ASSET SMASH SERIES M | 68,540 | 67,634 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST RECEIVABLE | 107 | 1,101 | 1,101 |
| DIVIDEND RECEIVABLE | 6,841 | 1,006 | 1,006 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEES | 25 | 25 | ||
| OTHER EXPENSES | 55 | 55 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 45 | 45 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 29,157 | 29,157 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX EXPENSE | 1,717 | 1,717 | ||
| EXCISE TAX EXPENSE | 2,000 |