| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 63872T620 LOOMIS SAYLES STRATE | ||
| 258620103 DOUBLELINE TOTAL RET | 259,607 | 260,833 |
| 74440B884 PGIM TOTAL RETURN BO | 255,200 | 266,724 |
| 693390882 P I M C O FOREIGN BO | 336,857 | 349,253 |
| 46647MRJ4 JPM 24M BCOM 2X LBR | ||
| 48129MNE2 JPM 24M IYR 2X LBR M | ||
| 95001BAW4 WFC 24M SPX 1.5X LBR | ||
| 48132CWQ2 JPM 24M MXEF 2X LBR | 29,000 | 34,736 |
| 48132CA86 JPM 24M MXEF 1.5X LB | 16,000 | 18,130 |
| 48132CWN9 JPM 24M MXEA 2X LBR | 130,000 | 148,174 |
| 06367WUU5 BMO 24M EEM MTN | 9,000 | 9,182 |
| 06367WU76 BMO 24M SPX 2X LBR M | 20,000 | 20,464 |
| 17328W6A1 CITI 24M SPX 2X LBR | 6,000 | 6,276 |
| 95001HFH9 WFC 24M MXEA FLOOR M | 22,000 | 25,300 |
| 48132MVV0 JPM 24M MXEF 2X LBR | 33,000 | 35,115 |
| 95001HFJ5 WFC 24M EEM COLLAR M | 18,000 | 20,686 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 949746101 WELLS FARGO CO | ||
| 22160K105 COSTCO WHSL CORP | 5,070 | 56,517 |
| 478160104 JOHNSON JOHNSON | 1,242 | 67,673 |
| 30231G102 EXXON MOBIL CORP | 7,187 | 22,877 |
| 464287648 ISHARES RUSSELL 2000 | 30,681 | 63,074 |
| 580135101 MCDONALDS CORP | 17,162 | 68,666 |
| 037833100 APPLE INC | 4,104 | 132,690 |
| G1151C101 ACCENTURE PLC CL A | 3,976 | 35,263 |
| 78467Y107 MIDCAP SPDR TRUST SE | 43,607 | 212,060 |
| 20825C104 CONOCOPHILLIPS | 18,169 | 18,395 |
| 369550108 GENERAL DYNAMICS COR | 11,581 | 56,552 |
| 369604103 GENERAL ELECTRIC CO | ||
| 46625H100 J P MORGAN CHASE CO | 6,258 | 58,960 |
| 931142103 WAL MART STORES INC | 13,588 | 45,551 |
| 166764100 CHEVRON CORPORATION | 20,154 | 22,379 |
| 071813109 BAXTER INTERNATIONAL | 9,312 | 60,982 |
| 452308109 ILLINOIS TOOL WORKSI | ||
| 06828M876 BARON EMERGING MARKE | 57,123 | 80,257 |
| 149498107 CAUSEWAY EMERGING MA | ||
| 412295107 HARDING LOEVNER INTL | ||
| 015351109 ALEXION PHARMACEUTIC | 27,894 | 40,310 |
| 779572106 T ROWE PRICE SMALL C | 102,861 | 132,616 |
| 921910501 VANGUARD INTL GRWTH | 193,277 | 328,705 |
| 779556109 ROWE T PRICE MID-CAP | 289,225 | 357,722 |
| 77954Q106 T ROWE PRICE BLUE CH | 105,377 | 135,981 |
| 56585A102 MARATHON PETROLEUM C | 24,738 | 33,998 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 025083874 AMERICAN CENT ULTRA | AT COST | 87,468 | 115,178 |
| 670690510 NUVEEN GLOBAL INFRAS | AT COST | 41,165 | 46,840 |
| 00170K372 AMG TRILOGY EMERGING | AT COST | 58,967 | 75,042 |
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 65,795 | 87,533 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 5,050 | 5,050 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 5,050 | 5,050 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 1,995 | 2,644 | 2,644 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJ | 17 |
| ROUNDING ADJ | 8 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 25 | 0 | 25 |
| Description | Amount |
|---|---|
| ADD TO TRUST PRINCIPAL PER COURT ORDER | 593,039 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 301 | 301 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 512 | 0 | 0 |