| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,830 | 4,830 | ||
| PAYROLL PROCESSING FEES | 1,833 | 37 | 1,796 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2 DESK CHAIRS | 1998-08-31 | 451 | 451 | S/L | 7.0000 | ||||
| OFFICE FURNITURE | 1999-06-28 | 1,775 | 1,775 | S/L | 7.0000 | ||||
| OFFICE FURNITURE | 2005-02-22 | 972 | 972 | S/L | 7.0000 | ||||
| COMPUTER EQUIPMENT | 2011-09-06 | 2,276 | 2,276 | 200DB | 5.0000 | ||||
| COMPUTER EQUIPMENT | 2012-06-06 | 1,720 | 1,720 | 200DB | 5.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SEE DETAIL - JP MORGAN LONG TERM | PURCHASE | 3,017,729 | 2,480,067 | 537,662 | ||||||
| SEE DETAIL - JP MORGAN SHORT TERM | PURCHASE | 942,978 | 883,876 | 59,102 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC - 26000 SHS | 26,646 | 26,438 |
| ACTIVATION BLIZZARD - 25000 SHS | ||
| AMERICAN EXPRESS - 25000 SHS | 25,111 | 25,822 |
| AMERICAN TOWER COPR - 25000 SHS | ||
| AMERN INTL GROUP - 15000 SHS | 17,058 | 17,271 |
| ANTHEM INC - 11,000 SHS | 11,367 | 11,095 |
| APPLIED MATERIALS - 26000 SHS | 27,658 | 29,088 |
| ASTRAZENECA PLC - 21,000 SHS | 23,775 | 24,135 |
| ATHENE HLDG LTD - 23,000 SHS | 25,413 | 25,651 |
| AT&T INC - 24,000 SHS | 28,552 | 27,789 |
| BANK OF AMERICA - 25000 SHS | 26,447 | 26,862 |
| CITIGROUP INC - 25000 SHS | ||
| CLOROX COMPANY - 25000 SHS | 26,081 | 27,179 |
| CONSTELLATION BRANDS - 25000 SHS | ||
| COSTCO WHSL CORP - 32000 SHS | 31,928 | 32,198 |
| CROWN CASTLE INTL - 25000 SHS | ||
| CVS HEALTH CORP - 25000 SHS | 26,020 | 25,698 |
| DIAGEO CAP PLC - 14,000 SHS | 15,129 | 14,492 |
| DIGITAL REALTY - 10,000 SHS | 11,517 | 11,109 |
| DOLLAR GENERAL CORP - 25000 SHS | 26,645 | 27,980 |
| DOMINION GAS HLDGS - 25000 SHS | ||
| DUKE ENERGY CORP - 25000 SHS | 26,368 | 26,920 |
| ECOLAB INC - 29000 SHS | 28,329 | 31,067 |
| ENTERPRISE PRODUCTS - 29000 SHS | 30,070 | 31,191 |
| EQUINIX INC - 20,000 SHS | 21,595 | 21,394 |
| FIDELITY NATIONAL - 17,000 SHS | 16,798 | 16,970 |
| GENERAL DYNAMICS - 26000 SHS | 24,282 | 27,385 |
| GENERAL MOTORS FINL - 25000 SHS | ||
| GOLDMAN SACHS - 25000 SHS | 25,866 | 26,245 |
| HERSHEY CO - 13000 SHARES | 13,117 | 13,595 |
| ISHARES 20+ TREASURY - 857 SHS | 121,856 | 123,708 |
| ISHARE US TREASURY - 5,658 SHS | 149,513 | 150,503 |
| KEURIG DR PEPPER - 25000 SHARES | ||
| KRAFT HEINZ FOODS - 3,000 SHS | ||
| KEYCORP - 17000 SHARES | 15,227 | 17,789 |
| LAM RESH CORP - 16,000 SHS | 16,603 | 16,071 |
| LOWES COS INC - 31,000 SHS | 29,535 | 30,239 |
| L3HARRIS TECH INC - 21,000 SHS | 25,195 | 24,378 |
| MID-AMERICA APTS - 27,000 SHS | 28,873 | 28,231 |
| MORGAN STANLEY - 25000 SHS | 25,772 | 27,275 |
| NETAPP INC - 25000 SHS | ||
| NEWELL RUBBERMAID - 17000 SHS | 18,001 | 17,808 |
| NIKE INC - 17000 SHARES | 18,811 | 18,479 |
| PACKAGING CORP OF AMER - 13000 SHS | 13,726 | 14,040 |
| PIMCO HIGH YIELD - 37,087.97 SHS | ||
| PGIM HIGH YIELD - 87,147.55 SHS | ||
| PUBLIC SERVICE ELEC - 30000 SHS | 29,721 | 32,421 |
| PUB STORAGE - 15000 SHARS | 16,938 | 16,428 |
| PUB STORAGE - 14,000 SHS | 16,223 | 15,520 |
| REPUBLIC SERVICES - 25000 SHS | 25,299 | 26,843 |
| ROGERS COMMUNICATIONS - 25000 SHS | 26,772 | 26,725 |
| ROPER TECHNOLOGIES - 27000 SHS | 27,539 | 30,166 |
| SHERWIN-WILLIAMS CO - 17,000 SHS | 16,800 | 17,197 |
| SIX CIRCLES CREDIT - 28,921.91 SHS | 299,050 | 299,339 |
| SIX CIRCLES ULTRA SHORT - 12,002.58 | ||
| STRYKER CORP - 25000 SHS | 25,842 | 26,825 |
| SYSCO CORP - 25000 SHS | 25,213 | 25,522 |
| TIME WARNER CABLE - 25000 SHS | 26,227 | 25,000 |
| UNION PACIFIC CORP - 30000 SHS | 30,474 | 32,494 |
| UNITEDHEALTH GROUP - 25000 SHS | 26,573 | 27,739 |
| US BANCORP - 29000 SHS | 28,164 | 30,693 |
| VANGUARD TTL INTL - 1,311.09 SHS | 28,411 | 29,906 |
| VANGUARD TOTAL BOND - 4,121 SHS | 349,495 | 353,953 |
| VANGUARD MORT BACKED - 2,793 SHS | 151,090 | 149,062 |
| VANGUARD TOTAL INTL - 21,629.2 SHS | ||
| VERISK ANALYTICS - 25000 SHS | ||
| WELLS FARGO & CO - 25000 SHS | ||
| XYLEM INC - 31000 SHS | 29,254 | 33,952 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIDELITY 500 INDEX - 1,055.445 SHS | 109,981 | 157,884 |
| FIDELITY INTL INDEX - 2,196.899 SHS | 102,815 | 108,922 |
| ISHARES CORE MSCI - 7,108. SHARES | 433,397 | 532,105 |
| ISHARES CORE MSCI - 4,926 SHS | 271,843 | 329,993 |
| ISHARES MSCI EAFE - 5,040 SHARES | 246,638 | 397,555 |
| JPM BTABLDRS ASIA - 5,121 SHARES | 256,933 | 299,374 |
| JPM TAX AWARE EQUITY - 5,208.018 SHS | ||
| JPMORGAN BETA CANADA - 7,779 SHS | 374,125 | 503,379 |
| JPMORGAN BETA EURPOE - 7,750 SHS | 411,633 | 453,918 |
| JPMORGAN BETA JAPAN - 10,249 SHARES | 509,278 | 578,966 |
| SIX CIRCLES INTL - 111,421.677 SHS | 1,070,350 | 1,227,867 |
| SIX CIRCLES US - 118,505.475 SHARES | 1,251,152 | 1,897,273 |
| SPDR S&P 500 ETF - 13,903 SHARES | 2,458,186 | 5,951,318 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 7,194 | 7,194 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID/ACCRUED INTEREST INCOME | 8,388 | 8,502 | 8,502 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| DUES AND SUBSCRIPTIONS | 2,119 | 2,119 | ||
| OFFICE SUPPLIES | 2,941 | 2,941 | ||
| POSTAGE | 1,532 | 1,532 | ||
| PROPERTY & LIABILITY INSURANC | 1,558 | 1,558 | ||
| TELEPHONE | 4,900 | 4,900 | ||
| BOND PREMIUM AMORTIZATION | 11,410 | 11,410 | ||
| WEBSITE | 1,392 | 1,392 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 70,636 | 70,636 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 8,525 | 8,525 | ||
| PERSONAL PROPERTY TAX | 25 | 25 |