| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 400 | 300 | 100 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00206RCT7 AT&T INC 4.125% 17 F | 51,204 | 57,864 |
| 002824BM1 ABBOTT LABORATORIES | 51,966 | 57,266 |
| 03073EAJ4 AMERISOURCEBERGEN CO | ||
| 031162BY5 AMGEN INC 3.125% 01 | 25,439 | 27,544 |
| 05723KAG5 BAKER HUGHES LLC/CO- | 25,727 | 27,463 |
| 189054AV1 CLOROX COMPANY 3.1% | 50,122 | 56,236 |
| 231021AR7 CUMMINS INC 3.65% 01 | 26,210 | 27,088 |
| 25389JAU0 DIGITAL REALTY TRUST | 25,748 | 28,662 |
| 278642AN3 EBAY INC 3.8% 09 MAR | 50,641 | 51,871 |
| 278865AY6 ECOLAB INC 2.375% 10 | 35,181 | 36,079 |
| 30231GBN1 EXXON MOBIL CORPORAT | 54,167 | 54,614 |
| 64110DAD6 NETAPP INC 3.25% 15 | 24,500 | 26,044 |
| 674599CE3 OCCIDENTAL PETROLEUM | ||
| 693506BP1 PPG INDUSTRIES INC 3 | 50,854 | 60,022 |
| 70450YAE3 PAYPAL HOLDINGS INC | 55,203 | 55,540 |
| 741503AZ9 BOOKING HOLDINGS INC | 52,010 | 56,828 |
| 751212AC5 RALPH LAUREN CORP 3. | 64,127 | 67,439 |
| 844741BB3 SOUTHWEST AIRLINES C | ||
| 844741BF4 SOUTHWEST AIRLINES C | 25,268 | 25,446 |
| 92343VCR3 VERIZON COMMUNICATIO | 45,984 | 49,703 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 3130A7TA3 FEDERAL HOME LOAN BA | |||
| 3130AGV36 FEDERAL HOME LOAN BA | |||
| 3130AJAK5 FEDERAL HOME LOAN BA | AT COST | 50,000 | 50,156 |
| 3133EF2L0 FEDERAL FARM CREDIT | |||
| 3133EF4A2 FEDERAL FARM CREDIT | |||
| 3133EFX36 FEDERAL FARM CREDIT | |||
| 3133EJNS4 FEDERAL FARM CREDIT | AT COST | 49,933 | 50,473 |
| 3133EKR24 FEDERAL FARM CREDIT | |||
| 3133ELQ31 FEDERAL FARM CREDIT | AT COST | 25,000 | 24,926 |
| 3133ELUA0 FEDERAL FARM CREDIT | AT COST | 45,000 | 45,172 |
| 3134G9GA9 FREDDIE MAC 2% 25 NO | |||
| 3134GW3A2 FREDDIE MAC 1.2% 09 | AT COST | 30,000 | 29,466 |
| 3134GWUQ7 FREDDIE MAC .7% 30 D | AT COST | 45,000 | 44,829 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| XXX-XX-XXXX ISHARES MSCI EMERGIN | 65,024 | 65,024 | 95,745 |
| XXX-XX-XXXX ISHARES CORE S&P MID | 70,974 | 60,715 | 97,448 |
| XXX-XX-XXXX ISHARES CORE S&P SMA | 34,582 | 31,168 | 47,053 |
| 46432F842 ISHARES CORE MSCI EA | 249,629 | 204,781 | 267,862 |
| 78462F103 SPDR TRUST SERIES 1 | 335,640 | 320,656 | 578,766 |
| 912828SV3 US TREASURY N/B 1.75 | 39,910 | 0 | 0 |
| 912828WN6 US TREASURY N/B 2% 3 | 50,612 | 0 | 0 |
| Description | Amount |
|---|---|
| ACCRUED INTREST PAID | 28 |
| AMORTIZATION ADJUSTMENT | 4,040 |
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 25 | 25 | 0 |
| Description | Amount |
|---|---|
| PRINCIPAL ADJUSTMENT | 714 |
| TIMING OF INCOME ADJUSTMENT | 167 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL ESTIMATES - PRINCIPAL | 500 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 732 | 732 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 84 | 84 | 0 |