| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,523 | 762 | 761 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BLACKROCK STRATEGIC INOCME OPPTYS INSTL CL | 23,993 | 24,988 |
| DODGE AND COX INCOME | 24,000 | 25,552 |
| FEDERATED SHORT TERM INCOME CL IS | 30,000 | 30,813 |
| METROPOLIS WEST TOTAL RETURN BOND | 24,000 | 25,171 |
| PIMCO TOTAL RETURN INSTL CL | 23,966 | 24,800 |
| VANGUARD SHORT TERM INVESTMENT GRADE ADMIRAL CL | 30,000 | 31,129 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC | 14,924 | 22,774 |
| AMAZON.COM INC | 15,540 | 29,312 |
| AMERICAN CENTURY EQUITY INCOME | 24,000 | 24,296 |
| BRISTOL MYERS SQUIBB | 9,208 | 10,205 |
| EDGEWOOD GROWTH INSTL CL | 24,000 | 42,032 |
| EXXON MOBIL CORP | 76,192 | 37,284 |
| HAWAIIAN ELECTRIC INDUSTRIES INC | 13,656 | 16,105 |
| HOME DEPOT INC | 13,991 | 19,125 |
| HONEYWELL INTL INC | 11,237 | 21,822 |
| INTL BUSINESS MACHINES CORP | 14,079 | 17,120 |
| INVESCO GLOBAL REAL ESTATE | 18,000 | 13,923 |
| ISHARES EDGE MSCI MN VOLATILITY EAFE ETF | 42,003 | 42,211 |
| ISHARES EDGE MSCI MN VOLATILITY ETF | 29,987 | 38,420 |
| ISHARES RUSSELL 1000 GROWTH ETF | 42,078 | 74,995 |
| ISHARES RUSSELL 1000 VALUE ETF | 41,928 | 45,941 |
| ISHARES RUSSELL 2000 ETF | 17,957 | 22,939 |
| ISHARES RUSSELL MID CAP ETF | 29,876 | 39,211 |
| JOHN HANCOCK CLASSIC VALUE CL I | 24,000 | 22,338 |
| MEASTERCARD INC | 14,053 | 19,989 |
| MFS INSTL INTL EQUITY | 24,000 | 28,883 |
| OAKMARK INTL INSTL CL | 24,000 | 21,876 |
| PARNASSUS MID CAP INSTL CL | 12,000 | 15,274 |
| PIMCO COMMODITY REAL RETURN STRATEGY INSTL CL | 24,000 | 21,297 |
| PRINCIPAL MID CAP INSTL CL | 12,000 | 15,902 |
| PROCTER AND GAMBLE CO | 9,047 | 14,346 |
| T ROWE PRICE GROWTH STOCK CL I | 24,367 | 37,122 |
| TARGET CORP | 14,101 | 25,597 |
| VERIZON COMMUNICATIONS INC | 6,607 | 7,521 |
| VIRTUS KAR SMALL CAP GROWTH CL I | 12,000 | 23,156 |
| WELLS FARGO EMERGING MARKETS EQUITY | 18,000 | 23,035 |
| XCEL ENERGY INC | 22,021 | 35,769 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 593 | 296 | 297 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSE | 9,091 | 9,091 | 0 | |
| BANK FEES | 14 | 14 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 164 | 164 | 0 | |
| EXCISE TAX | 416 | 0 | 0 |