| 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 |
|---|---|---|
| 258620103 DOUBLELINE TOTAL RET | 1,380,000 | 1,375,512 |
| 48130WLB5 JPM 24M SPX 1.5X LBR | ||
| 057071854 BAIRD AGGREGATE BOND | 387,370 | 439,667 |
| 63872T620 LOOMIS SAYLES STRATE | ||
| 95001HAT8 WFF 24M MXEA 1.5X LB | 115,000 | 126,017 |
| 95001HA68 WFF 24M MXEF 2X LBR | 340,000 | 387,022 |
| 693390882 P I M C O FOREIGN BO | 974,016 | 982,667 |
| 06367WPJ6 BMO 24M MXEA 2X LBR | 115,000 | 120,969 |
| 95001HAS0 WFF 24M MXEF 1.5X LB | 340,000 | 380,256 |
| 74440B884 PGIM TOTAL RETURN BO | 1,327,000 | 1,330,574 |
| 95001HFH9 WFC 24M MXEA FLOOR M | 200,000 | 230,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 922042676 VANGUARD GLBL EX US | ||
| 344849104 FOOT LOCKER INC | ||
| 922908553 VANGUARD REIT ETF | 676,269 | 766,833 |
| 931142103 WAL MART STORES INC | 51,754 | 75,967 |
| 741479109 PRICE T ROWE GROWTH | 250,378 | 476,008 |
| 464288885 ISHARES MSCI EAFE GR | 413,913 | 816,059 |
| 77954Q106 T ROWE PRICE BLUE CH | 450,000 | 725,894 |
| 608190104 MOHAWK INDS INC CO | ||
| 097023105 BOEING CO | ||
| 641069406 NESTLE SA SPONSORED | 28,537 | 39,345 |
| 502117203 LOREAL UNSPONSORED A | 33,992 | 54,219 |
| 45104G104 ICICI BANK LTD A D R | 17,637 | 25,188 |
| 87155N109 SYMRISE AG UNSPON A | 17,456 | 28,674 |
| 54338V101 LONZA GROUP AG UNSPO | 22,891 | 45,753 |
| 024835100 AMERICAN CAMPUS COMM | ||
| 56585A102 MARATHON PETROLEUM C | 97,538 | 70,271 |
| 893641100 TRANSDIGM GROUP INC | 20,574 | 27,229 |
| 882508104 TEXAS INSTRUMENTS IN | 25,021 | 38,735 |
| 055622104 BP PLC SPONS A D R | ||
| 771195104 ROCHE HOLDINGS LTD S | 35,645 | 48,662 |
| 595112103 MICRON TECHNOLOGY IN | 22,343 | 33,079 |
| 76680R206 RINGCENTRAL INC | 13,448 | 27,286 |
| 958102105 WESTERN DIGITAL CORP | 23,487 | 23,042 |
| 808513105 SCHWAB CHARLES CORP | 69,006 | 87,781 |
| 012653101 ALBEMARLE CORP | 24,043 | 56,795 |
| 902252105 TYLER TECHNOLOGIES I | 7,418 | 12,223 |
| 81762P102 SERVICENOW INC | 2,343 | 7,156 |
| G6095L109 APTIV PLC | 6,503 | 11,726 |
| H1467J104 CHUBB LTD | 53,826 | 66,186 |
| 17275R102 CISCO SYSTEMS INC | 43,807 | 42,557 |
| 78462F103 SPDR S P 500 ETF | 2,901,735 | 4,075,292 |
| N59465109 MYLAN NV | ||
| 02079K305 ALPHABET INC CL A | 47,104 | 73,611 |
| 437076102 HOME DEPOT INC | 32,097 | 40,374 |
| 237545108 DASSAULT SYSTEMES SA | 41,387 | 57,028 |
| 127097103 CABOT OIL GAS CORP C | 24,968 | 23,606 |
| 30303M102 FACEBOOK INC A | 16,016 | 31,687 |
| 15135B101 CENTENE CORP COM | 30,995 | 31,576 |
| 247361702 DELTA AIR LINES INC | ||
| 09247X101 BLACKROCK INC | 18,035 | 29,583 |
| 438516106 HONEYWELL INTERNATIO | 39,918 | 57,004 |
| 92826C839 VISA INC | 22,495 | 31,497 |
| 404280406 HSBC HOLDINGS PLC SP | ||
| 009126202 AIR LIQUIDE S A A D | 11,649 | 17,662 |
| 307305102 FANUC CORPORATION A | 12,333 | 17,653 |
| 780259107 ROYAL DUTCH SHELL A | 30,730 | 20,300 |
| 440452100 HORMEL FOODS CORP | ||
| 848637104 SPLUNK INC | ||
| 57772K101 MAXIM INTEGRATED PRO | ||
| N53745100 LYONDELLBASELL INDUS | 23,779 | 24,932 |
| 28176E108 EDWARDS LIFESCIENCES | 7,224 | 10,674 |
| M22465104 CHECK POINT SOFTWARE | 34,966 | 42,398 |
| 874039100 TAIWAN SEMICONDUCTOR | 29,572 | 84,397 |
| 501173207 KUBOTA LTD A D R | 23,634 | 32,109 |
| 23304Y100 DBS GROUP HLDGS LTD | 40,734 | 46,847 |
| 049255706 ATLAS COPCO AB SPONS | 25,647 | 55,933 |
| 83569C102 SONOVA HOLDING UNSPO | 15,031 | 24,479 |
| 02319V103 AMBEV SA SPN A D R | 25,743 | 20,312 |
| 056752108 BAIDU COM INC A D R | ||
| N97284108 YANDEX NV | 6,859 | 16,282 |
| 500458401 KOMATSU LTD A D R | 20,278 | 26,215 |
| 87184P109 SYSMEX CORP UNSPON A | 12,338 | 29,474 |
| 35952Q106 FUCHS PETROLUB SE PR | 7,310 | 9,776 |
| 001317205 AIA GROUP LTD ADR | 47,878 | 70,158 |
| 89400J107 TRANSUNION | 15,074 | 22,027 |
| 46090E103 INVESCO QQQ TRUST ET | 401,524 | 832,352 |
| 779556109 ROWE T PRICE MID-CAP | 700,000 | 871,186 |
| 78467Y107 MIDCAP SPDR TRUST SE | 1,043,739 | 1,310,150 |
| 57636Q104 MASTERCARD INC | 24,577 | 42,476 |
| 70450Y103 PAYPAL HOLDINGS INC | 22,559 | 51,992 |
| 78409V104 S P GLOBAL INC | 4,182 | 7,561 |
| 278865100 ECOLAB INC | 22,723 | 26,180 |
| 559222401 MAGNA INTL INC CL | ||
| 375558103 GILEAD SCIENCES INC | 56,155 | 49,812 |
| G1151C101 ACCENTURE PLC CL A | 6,132 | 9,926 |
| 803054204 SAP SE SPONSORED A D | 46,178 | 57,632 |
| 803866300 SASOL LTD SPONSORED | ||
| 465562106 ITAU UNIBANCO HOLDIN | 33,249 | 27,892 |
| 670108109 NOVOZYMES A S UNSPON | 12,342 | 14,838 |
| 018805101 ALLIANZ SE A D R | ||
| 015393101 ALFA LAVAL AB SWEDEN | 15,622 | 19,798 |
| 594918104 MICROSOFT CORP | 95,029 | 192,171 |
| 03027X100 AMERICAN TOWER CORP | 64,336 | 85,519 |
| 023135106 AMAZON.COM INC | 92,918 | 169,360 |
| 88579Y101 3M CO | 41,258 | 37,755 |
| 00206R102 ATT INC | 15,239 | 14,984 |
| 806857108 SCHLUMBERGER LTD | ||
| 05946K101 BANCO BILBAO VIZCAYA | 33,835 | 28,899 |
| G5494J103 LINDE PLC | 16,644 | 27,142 |
| 037833100 APPLE INC | 55,977 | 139,590 |
| 060505104 BANK OF AMERICA CORP | 83,347 | 93,688 |
| 22160K105 COSTCO WHSL CORP | 14,278 | 21,476 |
| 91324P102 UNITED HEALTH GROUP | 33,361 | 43,134 |
| 46625H100 J P MORGAN CHASE CO | 83,474 | 98,733 |
| 20030N101 COMCAST CORP CL A | 40,101 | 51,614 |
| 00687A107 ADIDAS AG A D R | 18,458 | 29,827 |
| 136375102 CANADIAN NATL RY CO | 13,870 | 17,796 |
| 344419106 FOMENTO ECONOMICO ME | 28,341 | 25,004 |
| 904767704 UNILEVER PLC SPSD AD | 24,922 | 28,309 |
| 45662N103 INFINEON TECHNOLOGIE | 41,009 | 86,429 |
| 40415F101 H D F C BK LTD A D R | 14,687 | 20,811 |
| 767204100 RIO TINTO PLC A D R | 25,951 | 37,234 |
| 29429L105 EPIROC AB UNSP A D R | 13,881 | 26,234 |
| 90460M204 UNI CHARM CORPORATIO | 29,893 | 41,275 |
| 249034109 DENTSU INC UNSPON A | ||
| 72341E304 PING AN INSURANCE AD | 24,330 | 27,269 |
| 00170K372 AMG TRILOGY EMERGING | 345,000 | 452,825 |
| 88339J105 TRADE DESK INC THE C | 2,408 | 10,413 |
| 031162100 AMGEN INC | 18,502 | 23,452 |
| 88032Q109 TENCENT HLDGS LTD A | 29,625 | 45,363 |
| 818800104 SGS SA A D R | 14,065 | 16,173 |
| 285512109 ELECTRONIC ARTS INC | 6,866 | 10,626 |
| 002824100 ABBOTT LABORATORIES | 33,171 | 43,796 |
| 69343P105 LUKOIL PJSC SPON A D | 23,220 | 17,979 |
| 92343V104 VERIZON COMMUNICATIO | 26,694 | 26,731 |
| 12572Q105 CME GROUP INC | 47,781 | 43,692 |
| 779572106 T ROWE PRICE SMALL C | 500,000 | 611,937 |
| 33829M101 FIVE BELOW | ||
| 620076307 MOTOROLA SOLUTIONS I | 13,978 | 15,475 |
| 16941M109 CHINA MOBILE LIMITED | ||
| 171269103 CHUGAI PHARMACEUTIC | 17,033 | 38,969 |
| 80687P106 SCHNEIDER ELECT SE U | 28,644 | 43,251 |
| 02263T104 AMADEUS IT HOLDING U | ||
| 25243Q205 DIAGEO PLC SPONSORED | 24,291 | 24,457 |
| 87612E106 TARGET CORP | 32,707 | 46,957 |
| 87918A105 TELADOC INC | 19,817 | 22,595 |
| H01301128 ALCON INC | 22,286 | 23,423 |
| 776696106 ROPER INDS INC | 9,168 | 10,777 |
| 855244109 STARBUCKS CORP | 13,857 | 18,828 |
| 461202103 INTUIT INC | 8,219 | 11,775 |
| 92556V106 VIATRIS INC | 73,663 | 50,523 |
| 01609W102 ALIBABA GROUP HOLDIN | 18,168 | 20,946 |
| 717081103 PFIZER INC | 36,036 | 37,583 |
| 018820100 ALLIANZ SE UNSP A D | 40,086 | 45,874 |
| 79466L302 SALESFORCE COM INC | 13,019 | 17,357 |
| 00783V104 ADYEN NV UNSPON A D | 41,625 | 86,629 |
| 65479L108 NITORI HLDGS CO LTD | 12,271 | 19,930 |
| G5960L103 MEDTRONIC PLC | 15,466 | 18,274 |
| 458140100 INTEL CORP | 15,010 | 16,540 |
| 98419M100 XYLEM INC | 26,393 | 40,003 |
| 824667109 SHIONOGI CO LTD UNSP | 15,401 | 14,344 |
| 57667L107 MATCH GROUP INC NEW | 24,895 | 47,927 |
| 217204106 COPART INC COM | 15,075 | 23,923 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 921910501 VANGUARD INTL GRWTH | AT COST | 200,000 | 353,023 |
| 63873P817 LOOMIS SAYLES STRATE | AT COST | 390,475 | 415,206 |
| 670690510 NUVEEN GLOBAL INFRAS | AT COST | 134,457 | 145,506 |
| 06828M876 BARON EMERGING MARKE | AT COST | 116,076 | 176,428 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 5,453 | 5,453 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 31,397 | 30,333 | 30,333 |
| Description | Amount |
|---|---|
| ROC ADJ ON CY SALES | 526 |
| PY ROC ADJ | 4,129 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 25 | 0 | 25 | |
| ADR FEES | 1,159 | 1,159 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 400 | 0 |
| Description | Amount |
|---|---|
| MYLAN CORPORATE ACTION ADJUSTMENT | 31,210 |
| COST BASIS ADJ | 1,033 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 5,201 | 4,681 | 520 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 6,176 | 6,176 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 4,179 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 5,192 | 0 | 0 |