| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 600 | 600 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BAY WALK .095 AC L | 2012-01-01 | 157,850 | 34,196 | M27 | 27 | 5,739 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AT&T COM GLOBAL 5.5% 2/1/18 | ||
| AT&T INC 3.875% 8/15/21 | 5,065 | 5,050 |
| DUKE ENGY CORP 3.05% 8/15/22 | 15,208 | 14,700 |
| TOYOTA MOTOR CREDIT CORP 1.288 | ||
| SHELL INT 4.3% 9/22/19 | 25,000 | 25,231 |
| TARGET CORP 6% 1/15/18 | ||
| VERIZON 5.5% 2/15/18 | ||
| PITNEY BOWES INC 4.75% 5/15/18 | ||
| WAL MART STORES 3.25%10/25/20 | 50,046 | 50,488 |
| NUCOR 4.125% 9/15/22 | 24,907 | 25,803 |
| HUMANNA INC 3.15% 12/1/22 | 15,031 | 14,695 |
| LOWES CO 3.12% 4/15/22 | 5,019 | 4,914 |
| NIKE INC 2.25% 5/01/23 | 10,032 | 9,675 |
| FORD MOTOR CREDIT VAR 11/20/18 | ||
| GENERAL ELECTRIC VAR 20 4/15/2 | 19,984 | 19,628 |
| GOLDMAN SACHS GRP INC 2.250% 3 | ||
| GOLDMAN SACHS BK 2.05% CD 1/1 | ||
| MORGAN STANLEY VAR I8 11/9/18 | ||
| NORFOLK SOUTHERN 3.25% 12/01/2 | 51,746 | 52,137 |
| OLD REPUBLIC INTL CORP 4.875% | 5,163 | 5,197 |
| BARCLAYS BANK PLC 4% 9/30/25 | 20,139 | 20,520 |
| BNSF RAILWAY CO 5.629% REMIC 4 | 5,221 | 5,022 |
| GOLDMAN SACHS GROUP 4% 8/15/21 | 20,101 | 19,962 |
| SCANA CORP 4.75% 5/15/21 | ||
| SYNCHRONY BANK CD 2.65% 7/27/2 | ||
| SYNCHRONY BANK CD 2.65% 7/27/2 | ||
| WELLS FARGO & CO NEW SR GLBL N | 14,972 | 13,978 |
| CAMPBELL SOUP CO 3.3% 3/19/25 | 24,848 | 23,095 |
| COCA COLA ENT 7% 10/01/26 | 48,181 | 48,690 |
| CONAGRA FOODS IN 3.25% 9/15/22 | 24,314 | 24,446 |
| DUKE ENGY CORP 2.6% 12/15/22 | 24,613 | 23,896 |
| GOLDMAN SACHS GR STEP 30 DUE 1 | 49,826 | 46,649 |
| JPMORGAN CHASE & STEP DUE 3/29 | 106,030 | 102,806 |
| MEDTRONIC INC 3.625% DUE 3/15/ | 13,273 | 13,125 |
| ROYAL BANK OF C 2.25% 11/19/24 | 29,143 | 29,616 |
| WEYERHAEUSER CO 6.875% 12/15/3 | 28,441 | 29,772 |
| CABOT CORP 7.280% 10/21/2027 | ||
| EATON VANCE CORP 3.5% DUE 4/6/ | 25,105 | 24,226 |
| JPMORGAN CHASE CO 3.200% 6/15/ | 24,839 | 23,544 |
| JPMORGAN CHASE CO 3.000% 8/30/ | 24,789 | 23,798 |
| SOUTHWEST AIRLINES CO 3.000% 1 | 24,656 | 23,332 |
| HSBC 5.75% 11/15/17 | ||
| ASSOCIATED BANC CORP SUB GLBL | 25,168 | 25,138 |
| FLIR SYS INC SR GLBL NT 3.125% | 24,875 | 24,648 |
| TEXTRON INC SR GLBL NT 4.00% D | 24,940 | 24,429 |
| TOYOTA MOTOR CRED SR BSTEP CPN | 19,733 | 19,400 |
| VERIZON COMMUNICATIONS INC FR | 15,000 | 13,882 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AFLAC INC | 12,432 | 27,336 |
| ABBOTT LABS | 9,380 | 32,549 |
| ALLSTATE CORP | 15,323 | 41,315 |
| AMGEN INC | 5,954 | 24,334 |
| BOEING CO | 18,955 | 40,313 |
| CERNER CORP | 3,657 | 10,488 |
| CLOROX CO DEL | 5,059 | 15,414 |
| COLGATE PALMOLIVE CO | 7,620 | 11,904 |
| GENERAL DYNAMICS CORP | 8,932 | 31,442 |
| HARRIS CORP DEL | 11,595 | 53,860 |
| ILLINOIS TOOL WORKS INC | 10,484 | 25,338 |
| ISHARES TR US FINL ETF | 38,211 | 106,370 |
| ISHARES TR US BASIC MATERIALS | 4,319 | 8,396 |
| ISHARES MSCI EAFE | 72,945 | 105,804 |
| JOHNSON & JOHNSON | 32,565 | 64,525 |
| MCDONALDS CORP | 16,889 | 53,271 |
| MICROSOFT CORP | 15,848 | 60,942 |
| PHILIP MORRIS INTL INC | ||
| PROCTER & GAMBLE CO | 14,480 | 22,980 |
| VALERO ENERGY CORP NEW | 2,952 | 14,994 |
| VERIZON COMMUNICATIONS | 8,380 | 16,866 |
| FISERV INC | 10,212 | 58,792 |
| NEXTERA ENERGY INC COMMON | 5,826 | 19,120 |
| TEXAS INSTRUMENTS INC | 12,305 | 47,250 |
| UNION PACIFIC CORP | 8,405 | 27,646 |
| ORACLE CORP | 20,096 | 31,605 |
| SPDR FUND MATERIALS SELECT SEC | 19,608 | 20,208 |
| UNITEDHEALTH GRP INC | 42,164 | 62,280 |
| UGI CORP | 5,856 | 16,005 |
| JPMORGAN CHASE & CO | 14,419 | 39,048 |
| APPLE INC | 24,959 | 47,322 |
| ABBVIE INC | 6,781 | 27,657 |
| GILEAD SCIENCES | 11,254 | 10,946 |
| ISHARES TR US INDL ETF | 2,929 | 6,427 |
| VANGUARD TOTAL INTERNATIONAL B | ||
| WAL-MART STORES INC | 12,161 | 18,630 |
| CHEVRON CORP | 23,858 | 27,198 |
| SCHLUMBERGER LTD | 22,907 | 12,628 |
| AMERIPRISE FINANCIAL | 15,657 | 15,656 |
| ISHARES RUSSELL 2000 ETF | 28,089 | 78,332 |
| ISHARES RUSSELL MID CAP ETF | 26,992 | 80,410 |
| SCHWAB INTERNATIONAL EQUITY ET | 76,576 | 75,298 |
| VANGUARD REIT ETF | ||
| ISHARES IBOXX HIGH YIELD BOND | 69,329 | 66,908 |
| INGERSOLL-RAND PLC SHS | ||
| BROADCOM LIMITED COM NPV | 24,320 | 25,428 |
| AT&T INC | 22,020 | 17,124 |
| AGILENT TECH INC COM | ||
| ALIGN TECH I COM | 8,689 | 10,472 |
| ANADARKO PETROLEUM | 4,709 | 4,384 |
| BECTON DICKINSON & CO | 9,928 | 11,266 |
| BURLINGTON STORES INC COM | 16,037 | 29,281 |
| CANADIAN NATIRAL RESOURCES LTD | ||
| CHARLES RIVER LAB INTERNATI | 10,136 | 11,318 |
| CHARTER COMMUNICATIONS INC | ||
| CHILDRENS PLACE INC COM | 19,926 | 18,018 |
| COHERENT INC COM | ||
| THE COOPER COMPANIES INC | ||
| DOLLAR TREE INC COM | 16,030 | 15,806 |
| DOWDUPONT INC COM | 10,560 | 10,696 |
| EOG RESCOURCES INC COM | 23,426 | 22,675 |
| ELECTRONIC ARTS INC COM | 22,862 | 15,782 |
| EQUINIX INC COM | ||
| GRUBHUB INC COM | 4,721 | 7,681 |
| HONEYWELL INTL INC | 13,222 | 13,212 |
| ISHARES EMERGING MARKETS ETF | 58,360 | 52,731 |
| L3 TECHNOLOGIES INC COM | 12,701 | 34,732 |
| THE ESTEE LAUDER CO INC CL A | ||
| LAZARD INTL STRATEGIC EQUITY O | 100,000 | 88,624 |
| ELI LILLY & CO | ||
| LUMENTUM HLDGS INC | ||
| MAGNA INTL INC | ||
| MARSH MCLENNAN CO INC | 13,798 | 13,956 |
| MARRIOT INTL INC CL A | 19,980 | 21,712 |
| MCCORMICK & CO INC | 26,017 | 37,595 |
| MORGAN STANLEY COM NEW | 18,054 | 15,860 |
| NCR CORP COM | ||
| PVH CORP COM | ||
| PARKER-HANNIFIN CORP COM | ||
| PEPSICO INC | 23,324 | 22,096 |
| THE PRICELINE GROUP INC COM NE | ||
| SANOFI | ||
| SELECT SECTOR UTI SELECT SPDR | 24,340 | 23,814 |
| TANGER FACTORY OUTLETS CTRS | 12,215 | 10,110 |
| TYSON FOOD INC CL A | ||
| UNITED RENTALS INC COM | ||
| VEEVA SYSTEMS INC COM | ||
| SPDR SER TR BLOOMBERG BARCLAYS | 123,466 | 124,509 |
| VANGUARD CHARLOTTE FDS INTL BD | 66,551 | 67,813 |
| VAIL RESORTS INC COM | 21,590 | 16,866 |
| WENDYS CO COM | 22,163 | 19,669 |
| WINGSTOP INC COM | 9,536 | 9,629 |
| LAUDER ESTEE COS INC CL A | 10,994 | 13,010 |
| TOTAL S A SPONSORED ADR | 16,342 | 15,654 |
| CENTENE CORP DEL COM | 12,736 | 10,954 |
| LILLY ELI & CO COM | 5,708 | 17,358 |
| THERMO FISHER CORP COM | 14,380 | 13,427 |
| VMWARE INC CL A COM | 22,656 | 19,198 |
| ZEBRA TECHNOLOGIES CORP CL A | 22,278 | 20,700 |
| INTERNATIONAL FLAVORS&FRAGRANC | 11,025 | 10,742 |
| ALPHABET INC CAP STK CL A | 32,110 | 31,349 |
| BOOKING HLDGS INC COM | 18,319 | 17,224 |
| CBS CORP NEW CL B | 32,423 | 27,762 |
| DISCOVERY INC COM SER A | 33,633 | 28,822 |
| SELECT SECTOR SPDR TR COMMUNIC | 32,698 | 30,754 |
| CROWN CASTLE INTL CORP NEW COM | 23,798 | 22,269 |
| UDR INC COM | 23,937 | 22,385 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BAY WALK .095 A/C LOT 3 TOWN O | AT COST | 210,000 | 147,000 |
| GE CAP RETAIL BK UTAH CTF DEP | AT COST | 9,857 | 9,721 |
| GE CAP RETAIL BK DRAPER UTAH C | AT COST | 5,014 | 4,860 |
| Description | Amount |
|---|---|
| RETURN OF CAPITAL | 1,752 |
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 971 | 971 | 0 | |
| OTHER EXPENSE (NON-DEDUCTIBLE | 33 | 33 | 0 | |
| Rent and Royalty Expense | 4,628 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTEMENT | 3,602 |
| DEPRECIATION ADJUSTMENT | 5,739 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 570 | 570 | 0 | |
| OTHER TAXES (NOT SUBJECT TO $1 | 26,007 | 26,007 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 4,073 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 4,992 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 905 | 905 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 44 | 44 | 0 |