| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,000 | 1,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 464288687 ISHARES S P U S PRE | 47,645 | 48,138 |
| 548661CQ8 LOWES COMPANIES INC | ||
| 31420B300 FEDERATED INST HI YL | 125,164 | 129,558 |
| 46434VBK5 ISHARES IBONDS DEC 2 | ||
| 46434VBA7 ISHARES IBONDS DEC 2 | ||
| 46434VBD1 ISHARES IBONDS DEC 2 | 24,084 | 27,370 |
| 72369L107 PIONEER ILS INTERVAL | 107,500 | 100,788 |
| 46434VBG4 ISHARES IBONDS DEC 2 | 24,170 | 26,580 |
| 46434VAX8 ISHARES IBONDS DEC 2 | 24,365 | 26,270 |
| 46647MRZ8 JPM 24M BCOM 2X LBR | ||
| 037833BY5 APPLE INC | 48,974 | 56,111 |
| 861729101 STONE RIDGE REINSUR | 17,169 | 15,271 |
| 74440B884 PGIM TOTAL RETURN BO | 235,367 | 239,687 |
| 258620103 DOUBLELINE TOTAL RET | 146,512 | 146,376 |
| 78013XZK7 RBC 24M EFA 1.5X LBR | 30,000 | 34,536 |
| 48130WZH7 JPM 24M EEM 1.5X LBR | 15,000 | 17,526 |
| 464287226 ISHARES CORE TOTAL U | 243,761 | 252,927 |
| 48130WZG9 JPM 24M SPX 1.5X LBR | 60,000 | 71,780 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 247361702 DELTA AIR LINES INC | ||
| 46429B697 ISHARES MSCI USA MIN | 46,384 | 65,844 |
| 91324P102 UNITED HEALTH GROUP | 1,617 | 12,624 |
| 464287234 ISHARES MSCI EMERGIN | 64,510 | 101,532 |
| H1467J104 CHUBB LTD | 10,765 | 20,317 |
| 437076102 HOME DEPOT INC | 11,143 | 18,062 |
| 375558103 GILEAD SCIENCES INC | 10,283 | 9,263 |
| 02079K305 ALPHABET INC CL A | 3,962 | 19,279 |
| 670678507 NUVEEN REAL ESTATE S | 39,203 | 42,247 |
| 024835100 AMERICAN CAMPUS COMM | ||
| 037833100 APPLE INC | 9,946 | 34,765 |
| 57636Q104 MASTERCARD INC | 1,619 | 13,207 |
| 00206R102 ATT INC | 7,852 | 6,759 |
| 56585A102 MARATHON PETROLEUM C | 21,413 | 19,398 |
| 46625H100 J P MORGAN CHASE CO | 14,255 | 23,508 |
| 559222401 MAGNA INTL INC CL | ||
| 78462F103 SPDR S P 500 ETF | ||
| 060505104 BANK OF AMERICA CORP | 17,226 | 22,702 |
| 922908686 VANGUARD SMALL CAP I | ||
| 412295107 HARDING LOEVNER INTL | 74,299 | 107,679 |
| 779556109 ROWE T PRICE MID-CAP | 211,636 | 271,857 |
| 012653101 ALBEMARLE CORP | 6,286 | 15,195 |
| 097023105 BOEING CO | ||
| 20030N101 COMCAST CORP CL A | 16,436 | 23,842 |
| 88579Y101 3M CO | 19,170 | 17,479 |
| 438516106 HONEYWELL INTERNATIO | 17,640 | 26,162 |
| 344849104 FOOT LOCKER INC | ||
| 931142103 WAL MART STORES INC | 13,112 | 20,758 |
| 023135106 AMAZON.COM INC | 22,439 | 42,340 |
| 055622104 BP PLC SPONS A D R | ||
| 440452100 HORMEL FOODS CORP | ||
| 882508104 TEXAS INSTRUMENTS IN | 11,876 | 17,890 |
| 594918104 MICROSOFT CORP | 22,148 | 49,600 |
| G1151C101 ACCENTURE PLC CL A | 2,772 | 4,441 |
| N59465109 MYLAN NV | ||
| 92826C839 VISA INC | 9,409 | 13,999 |
| 03027X100 AMERICAN TOWER CORP | 16,804 | 25,140 |
| 958102105 WESTERN DIGITAL CORP | 13,601 | 10,579 |
| 09247X101 BLACKROCK INC | 8,616 | 12,988 |
| 620076307 MOTOROLA SOLUTIONS I | 6,313 | 6,972 |
| 55272P596 MFS MID CAP VALUE I | 171,527 | 189,146 |
| 46432F842 ISHARES CORE MSCI EA | 94,963 | 106,813 |
| 002824100 ABBOTT LABORATORIES | 14,961 | 18,942 |
| 17275R102 CISCO SYSTEMS INC | 19,179 | 19,243 |
| 06828M876 BARON EMERGING MARKE | 74,902 | 102,008 |
| 464288448 ISHARES INTERNATIONA | 72,181 | 69,549 |
| 031162100 AMGEN INC | 10,196 | 10,806 |
| 92343V104 VERIZON COMMUNICATIO | 12,041 | 11,868 |
| N53745100 LYONDELLBASELL INDUS | 12,492 | 12,374 |
| 12572Q105 CME GROUP INC | 21,545 | 19,297 |
| 808513105 SCHWAB CHARLES CORP | 17,410 | 23,232 |
| 922908553 VANGUARD REIT ETF | 32,640 | 33,123 |
| 127097103 CABOT OIL GAS CORP C | 5,782 | 6,431 |
| 57772K101 MAXIM INTEGRATED PRO | 12,261 | 18,173 |
| 717081103 PFIZER INC | 15,862 | 16,638 |
| 87612E106 TARGET CORP | 6,163 | 7,944 |
| 98419M100 XYLEM INC | 12,054 | 18,220 |
| 92556V106 VIATRIS INC | 15,249 | 8,452 |
| 855244109 STARBUCKS CORP | 6,283 | 8,558 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287614 ISHARES RUSSELL 1000 | AT COST | 65,889 | 86,810 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 91,201 | 122,538 |
| 464287200 ISHARES S P 500 E T | AT COST | 99,460 | 112,617 |
| 277923728 EATON VANCE GLOBAL M | AT COST | 32,266 | 31,686 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 2,487 | 1,550 | 1,550 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJ | 904 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADR FEES | 3 | 3 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 11 | 11 |
| Description | Amount |
|---|---|
| ROC ADJ OF CY SALES | 667 |
| MYLAN CORPORATE ACTION ADJUSTMENT | 8,155 |
| COST BASIS ADJ | 181 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 785 | 785 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 68 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 144 | 144 | 0 |