| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 500 | 500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 256210105 DODGE COX INCOME FD | 85,000 | 97,669 |
| 057071854 BAIRD AGGREGATE BOND | 194,049 | 211,880 |
| 131582439 CALVERT HIGH YIELD B | 33,633 | 33,571 |
| 464287457 ISHARES 1 3 YEAR TRE | 60,290 | 64,785 |
| 921937801 VANGUARD INTRM TRM B | 114,572 | 130,459 |
| 19765N518 COLUMBIA INCOME FD C | 85,000 | 92,347 |
| 258620103 DOUBLELINE TOTAL RET | 205,000 | 210,711 |
| 921937819 VANGUARD INTERMEDIAT | 103,986 | 111,699 |
| 670678390 NUVEEN STRATEGIC INC | 80,000 | 83,404 |
| 31420B300 FEDERATED INST HI YL | 75,000 | 76,301 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| H1467J104 CHUBB LTD | 14,733 | 19,240 |
| 713448108 PEPSICO INC | 22,370 | 35,592 |
| 742718109 PROCTER GAMBLE CO | 72,620 | 146,375 |
| 17275R102 CISCO SYSTEMS INC | 15,592 | 20,138 |
| G5960L103 MEDTRONIC PLC | 24,592 | 38,071 |
| 78462F103 SPDR S P 500 ETF | 353,512 | 710,372 |
| 136385101 CANADIAN NATURAL RES | 10,008 | 7,095 |
| 464287465 ISHARES MSCI EAFE ET | 429,855 | 529,908 |
| G29183103 EATON CORP PLC | 9,532 | 24,028 |
| 931142103 WAL MART STORES INC | 6,716 | 14,415 |
| 12572Q105 CME GROUP INC | 15,243 | 29,128 |
| 580135101 MCDONALDS CORP | 10,198 | 21,458 |
| 654106103 NIKE INC | 9,022 | 35,368 |
| 911312106 UNITED PARCEL SERVIC | 9,847 | 16,840 |
| 166764100 CHEVRON CORPORATION | ||
| 922908553 VANGUARD REIT ETF | 97,860 | 101,237 |
| 58933Y105 MERCK AND CO INC | 38,909 | 65,440 |
| 478160104 JOHNSON JOHNSON | 21,048 | 31,476 |
| 91324P102 UNITED HEALTH GROUP | 12,122 | 35,068 |
| 92343V104 VERIZON COMMUNICATIO | 53,757 | 69,443 |
| 46625H100 J P MORGAN CHASE CO | 15,231 | 19,061 |
| 464287234 ISHARES MSCI EMERGIN | 96,995 | 141,369 |
| 458140100 INTEL CORP | 27,960 | 44,838 |
| 464287655 ISHARES RUSSELL 2000 | 108,791 | 159,593 |
| 594918104 MICROSOFT CORP | 9,712 | 55,605 |
| 717081103 PFIZER INC | 15,968 | 14,724 |
| 11135F101 BROADCOM INC | 18,562 | 32,839 |
| 055622104 BP PLC SPONS A D R | 15,214 | 8,208 |
| 260557103 DOW INC | 3,168 | 3,663 |
| 26614N102 DUPONT DE NEMOURS IN | 4,835 | 4,693 |
| 92556V106 VIATRIS INC | 869 | 918 |
| 30231G102 EXXON MOBIL CORP | 20,884 | 20,610 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 000000000 MISCELLANEOUS ENTRY | 5,352 | 4,646 | 4,646 |
| Description | Amount |
|---|---|
| PY ROC ADJUSTMENT | 1,448 |
| COST BASIS ADJUSTMENT | 65 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 200 | 0 | 200 | |
| ADR FEES | 8 | 8 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 33,460 | 30,114 | 3,346 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,141 | 1,141 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 282 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 940 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 102 | 102 | 0 |