| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ORACLE CORP 3.625% 7/15/23 | ||
| SHELL INTL 2.875% 5/10/26 | ||
| PFIZER INC 3.450% 3/15/29 | ||
| STATE STREET CORP 2.650% 5/19/ | ||
| CISCO SYS INC 2.950% 2/28/26 | ||
| JP MORGAN CHASE 4.350 8/15/21 | ||
| ILLINOIS TOOL WKS 3.5% 3/1/24 | ||
| PNC BANK NA | ||
| INTEL CORP 3.700$ 7/29/25 | ||
| AMERICAN EXP MTN 2.700% 3/03/2 | ||
| MICROSOFT CORP 1.850% 2/6/20 | ||
| BERKSHIRE HATH 2.900% 10/15/20 | ||
| CHEVRON CORP 2.419% 11/17/20 | ||
| WELLS FARGO 2.100% 7/26/21 | ||
| MEDTRONIC 3.150% 3/15/22 | ||
| UNITEDHEALTH GRP 2.875% 3/15/2 | ||
| MERCK CO INC 2.800% 5/18/23 | ||
| APPLE INC 3.00% 2/9/24 | ||
| MEDTRONIC INC 3.625% 3/15/24 | ||
| VISA INC 3.150% 12/14/25 | ||
| GOLDMAN SACHS GRP 3.500% 11/16 | ||
| BANK NOVA SCOTIA 2.800% 7/21/2 | ||
| SCHLUMBERGER INV 3.650% 12/1/2 | ||
| WESTPAC BANKING CORP 2.700% 8 | ||
| CATERPILLAR INC 3.4% 5/15/24 | ||
| MASTERCARD INC 3.5% 2/26/28 | ||
| SUMITOMO MITSUI FINL 3.944% 7/ | ||
| TOYOTA MOTER MTN 3.400% 9/15/2 | ||
| ARCHER DANIELS 3.375% 3/15/22 | ||
| UBM CORP 3.500% 5/15/29 | ||
| 857477AW3 STATE STREET CORP | 77,005 | 82,513 |
| 717081ET6 PFIZER INC | 128,410 | 146,096 |
| 92826CAD4 VISA INC | 178,873 | 196,324 |
| 68389XAS4 ORACLE CORP | 168,065 | 173,435 |
| 86562MBC3 SUMITOMO MITSUI FINL | 148,591 | 175,310 |
| 064159FL5 BANK NOVA SCOTIA | 178,710 | 177,412 |
| 0258M0EG0 AMERICAN EXPRESS MTN | 203,450 | 205,126 |
| 69353REF1 PNC BANK NA | 178,033 | 192,799 |
| 89233P5F9 TOYOTA MOTOR MTN | 127,511 | 127,679 |
| 961214DC4 WESTPAC BANKING CORP | 169,314 | 193,267 |
| 949746SA0 WELLS FARGO | 148,427 | 151,514 |
| 459200KA8 IBM CORP | 214,594 | 231,416 |
| 822582BT8 SHELL INTERNATIONAL | 176,668 | 193,543 |
| 806854AH8 SCHLUMBERGER INV | 183,335 | 189,987 |
| 452308AT6 ILLINOIS TOOL WORKS | 76,118 | 81,605 |
| 38145GAH3 GOLDMAN SACHS GROUP | 172,785 | 196,462 |
| 91324PCC4 UNITEDHEALTH GROUP | 178,449 | 185,082 |
| 17275RBC5 CISCO SYSTEMS INC | 126,442 | 139,104 |
| 24422ETW9 JOHN DEERE MTN | 221,990 | 222,530 |
| 57636QAJ3 MASTERCARD INC | 173,492 | 201,758 |
| 458140AS9 INTEL CORP | 183,449 | 198,018 |
| 46625HJC5 JP MORGAN CHASE | 167,284 | 164,096 |
| 58933YAF2 MERCK CO INC | 177,478 | 185,584 |
| 149123CC3 CATERPILLAR INC | 174,179 | 190,787 |
| 037833CG3 APPLE INC | 178,024 | 188,258 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD 500 INDEX ADMIRAL | |||
| ISHARES MSCI EAFE ETF | |||
| ISHARES CORE SP SM CAP ETF | |||
| SPDR S&P | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 1,952,818 | 2,629,773 |
| 464287499 ISHARES RUSSELL MIDC | AT COST | 1,836,307 | 2,719,858 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 7,986,193 | 12,911,194 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 637,689 | 1,043,431 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MUTUAL FUND TIMING DIFFERENCES | 9,749 | 0 | 0 |
| 000000000 MISCELLANEOUS ENTRY | 2 | 2 |
| Description | Amount |
|---|---|
| CY PENDING SALES | 48,220 |
| PURCHASE OF ACCRUED INTEREST | 964 |
| ADJ FOR BOOK SALES TAX COST | 55,607 |
| ISHARES SP SMALLCAP ROC ADJ | 1,369 |
| SPDR S&P ROC ADJ | 2,989 |
| COST BASIS ADJ | 2,452 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE) | 55,266 | 55,266 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 4,569 | 4,569 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 7,911 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 149 | 149 | 0 |