| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 277923728 EATON VANCE GLOBAL M | ||
| 00206RCA8 ATT INC | ||
| 057071854 BAIRD AGGREGATE BOND | 434,736 | 449,675 |
| 63872T620 LOOMIS SAYLES STRATE | ||
| 94974BFQ8 WELLS FARGO CO | ||
| 46625HRT9 JPMORGAN CHASE CO | ||
| 13161T401 CALVERT SHORT DURATI | ||
| 74442J307 PRUDENTIAL SHORT DUR | ||
| 008117AP8 AETNA INC | ||
| 670678622 NUVEEN CORE PLUS BON | ||
| 1404206L9 CAPITAL ONE BANK C D | 24,900 | 26,079 |
| 670700400 NUVEEN PREFERRED SEC | 110,100 | 110,685 |
| 172967KK6 CITIGROUP INC | 50,359 | 50,289 |
| 87234N765 TCW EMERGING MARKETS | ||
| 68381K606 OPPENHEIMER SENIOR F | ||
| 92343VCN2 VERIZON COMM INC | ||
| 46625HJG6 JPMORGAN CHASE CO | ||
| 670690387 NUVEEN INFLATION PRO | ||
| 31420B300 FEDERATED INST HI YL | 81,559 | 82,921 |
| 024932600 AMER CENT DIVERSIFI | ||
| 912828KQ2 U S TREASURY NT | ||
| 278642AC7 EBAY INC | ||
| 05581WXP5 BMO HARRIS BK C D | ||
| 949763RJ7 WELLS FARGO BANK C D | ||
| 949763SE7 WELLS FARGO BANK C D | ||
| 72369L107 PIONEER ILS INTERVAL | 25,000 | 24,369 |
| 9128284Q0 U S TREASURY NT | ||
| 912828MP2 U S TREASURY NT | ||
| 912828KD1 U S TREASURY NT | ||
| 912828LY4 U S TREASURY NT | ||
| 88224PKK4 TEXAS CAPITAL C D | ||
| 912828Y46 U S TREASURY NT | ||
| 74442J406 PRUDENTIAL SHORT DUR | ||
| 9128284J6 U S TREASURY NT | ||
| 06051GFD6 BANK OF AMERICA CORP | ||
| 17325FAN8 CITIBANK NA | ||
| 38148PS32 GOLDMAN SACHS C D | 25,000 | 25,416 |
| U S TREASURY NT 3.375% 11 | ||
| 949763XA9 WELLS FARGO BANK C D | 25,000 | 25,772 |
| 024932154 AMERICAN CENTURY HIG | 85,000 | 87,137 |
| 90348JGZ7 UBS BANK USA C D | 25,000 | 25,047 |
| 949495AA3 WELLS FARGO NATL C D | 25,000 | 25,829 |
| 9128285B2 U S TREASURY NT | ||
| 74440B884 PGIM TOTAL RETURN BO | 403,814 | 411,427 |
| 464287226 ISHARES CORE TOTAL U | 54,681 | 55,313 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 91324P102 UNITED HEALTH GROUP | 11,993 | 24,197 |
| 172967424 CITIGROUP INC | ||
| 921921300 VANGUARD EQUITY INCO | 48,000 | 57,707 |
| 478160104 JOHNSON JOHNSON | 9,851 | 26,282 |
| 580135101 MCDONALDS CORP | 5,266 | 9,871 |
| 717081103 PFIZER INC | 8,909 | 13,841 |
| 594918104 MICROSOFT CORP | 12,459 | 78,737 |
| 855244109 STARBUCKS CORP | 5,285 | 10,591 |
| 22160K105 COSTCO WHSL CORP | 7,528 | 19,969 |
| 46434G103 ISHARES CORE MSCI EM | 178,907 | 206,035 |
| 00287Y109 ABBVIE INC | ||
| 922908736 VANGUARD GROWTH VIPE | 148,098 | 252,833 |
| 56585A102 MARATHON PETROLEUM C | 8,523 | 8,396 |
| 670678507 NUVEEN REAL ESTATE S | 49,314 | 60,138 |
| 06828M876 BARON EMERGING MARKE | ||
| 037833100 APPLE INC | 2,664 | 90,097 |
| 458140100 INTEL CORP | 6,084 | 9,914 |
| 30231G102 EXXON MOBIL CORP | ||
| 02079K107 ALPHABET INC CL C | ||
| 922908553 VANGUARD REIT ETF | ||
| 097023105 BOEING CO | ||
| 913017109 UNITED TECHNOLOGIES | ||
| 060505104 BANK OF AMERICA CORP | 12,784 | 21,520 |
| 02079K305 ALPHABET INC CL A | 8,490 | 22,784 |
| 922908686 VANGUARD SMALL CAP I | ||
| 149498107 CAUSEWAY EMERGING MA | ||
| 654106103 NIKE INC | 2,808 | 10,186 |
| 17275R102 CISCO SYSTEMS INC | 17,963 | 23,941 |
| 808513105 SCHWAB CHARLES CORP | 16,735 | 29,490 |
| 78462F103 SPDR S P 500 ETF | ||
| 57636Q104 MASTERCARD INC | 7,611 | 54,969 |
| 30303M102 FACEBOOK INC A | 11,583 | 27,316 |
| 46625H100 J P MORGAN CHASE CO | 9,803 | 31,005 |
| 46432F842 ISHARES CORE MSCI EA | 178,153 | 198,357 |
| 779556109 ROWE T PRICE MID-CAP | 99,752 | 147,361 |
| 922908645 VANGUARD MID-CAP IND | 69,691 | 119,714 |
| 19765N245 COLUMBIA FDS SER DIV | 202,225 | 235,428 |
| 254687106 DISNEY WALT CO | 6,841 | 14,313 |
| 713448108 PEPSICO INC | 12,559 | 18,093 |
| 742718109 PROCTER GAMBLE CO | ||
| 03027X100 AMERICAN TOWER CORP | 10,856 | 23,568 |
| 247361702 DELTA AIR LINES INC | ||
| 931142103 WAL MART STORES INC | 8,614 | 18,307 |
| H1467J104 CHUBB LTD | 11,071 | 19,856 |
| 464288877 ISHARES MSCI EAFE VA | 109,855 | 110,259 |
| 74925K581 ROBECO BOSTON PARTNE | ||
| 806857108 SCHLUMBERGER LTD | ||
| 023135106 AMAZON.COM INC | 23,889 | 65,139 |
| G5960L103 MEDTRONIC PLC | 14,467 | 22,022 |
| 88579Y101 3M CO | 20,867 | 23,771 |
| 693475105 P N C FINANCIAL SERV | ||
| 70450Y103 PAYPAL HOLDINGS INC | 9,017 | 25,294 |
| 055622104 BP PLC SPONS A D R | ||
| 412295107 HARDING LOEVNER INTL | ||
| 848637104 SPLUNK INC | ||
| 09247X101 BLACKROCK INC | 14,733 | 26,697 |
| 20030N101 COMCAST CORP CL A | 11,674 | 16,401 |
| 464288885 ISHARES MSCI EAFE GR | 110,019 | 139,357 |
| 002824100 ABBOTT LABORATORIES | 15,238 | 20,037 |
| 285512109 ELECTRONIC ARTS INC | 8,593 | 13,211 |
| 15135B101 CENTENE CORP COM | ||
| 921937694 VANGUARD MIDCAP VALU | 108,490 | 112,021 |
| 012653101 ALBEMARLE CORP | 5,668 | 12,539 |
| 438516106 HONEYWELL INTERNATIO | 21,815 | 28,715 |
| 464287804 I SHARES S P SMALLC | 33,961 | 49,902 |
| 464287499 ISHARES RUSSELL MIDC | 258,716 | 306,556 |
| 031162100 AMGEN INC | 11,014 | 14,255 |
| 87807B107 TC ENERGY CORP | 9,287 | 9,162 |
| 437076102 HOME DEPOT INC | 12,802 | 18,062 |
| 524686524 CLEARBRIDGE INTERNAT | 58,826 | 77,687 |
| 464287200 ISHARES S P 500 E T | 222,647 | 298,060 |
| N53745100 LYONDELLBASELL INDUS | ||
| 127097103 CABOT OIL GAS CORP C | 11,329 | 9,394 |
| 00206R102 ATT INC | 12,081 | 10,411 |
| 87612E106 TARGET CORP | 10,070 | 17,123 |
| 92556V106 VIATRIS INC | 568 | 1,012 |
| 87918A105 TELADOC INC | 13,088 | 12,997 |
| 882508104 TEXAS INSTRUMENTS IN | 6,767 | 10,668 |
| 12572Q105 CME GROUP INC | 15,277 | 14,018 |
| 375558103 GILEAD SCIENCES INC | 11,003 | 9,788 |
| 278865100 ECOLAB INC | 9,829 | 11,900 |
| 79466L302 SALESFORCE COM INC | 7,446 | 11,794 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 87245P668 TIAA CREF INFLATION | AT COST | 159,300 | 173,238 |
| 464288638 ISHARES BARCLAYS INT | AT COST | 209,617 | 212,310 |
| 808524870 SCHWAB U.S. TIPS ETF | AT COST | 51,916 | 54,444 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 83,720 | 109,598 |
| 808524847 SCHWAB US REIT ETF | AT COST | 56,881 | 57,563 |
| 64128R608 NEUBERGER BERMAN LON | AT COST | 15,000 | 15,009 |
| 464288521 ISHARES FTSE NAREIT | AT COST | 27,390 | 27,691 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 2,062 | 2,419 | 2,419 |
| Description | Amount |
|---|---|
| ROC ADJ OF CY SALES | 336 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADR FEES | 4 | 4 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GRANT RECOVERY | 25,360 | 25,360 | |
| OTHER INCOME | 50 | 5 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 85 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 941 | 941 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 856 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 2,892 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 186 | 186 | 0 |