| 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 |
|---|---|---|
| 46625HJX9 JPMORGAN CHASE CO | 104,189 | 108,425 |
| 912828Y20 U S TREASURY NT | 199,203 | 200,200 |
| 78013XP28 RBC 24M EFA 1.5X LBR | ||
| 9128285K2 U S TREASURY NT | 503,746 | 529,690 |
| 48132CCG6 JPM 24M SPX TW 20190 | ||
| 9128284P2 U S TREASURY NT | ||
| 22303QAN0 COVIDIEN INTL FI | ||
| 48130WST9 JPM 18M SPX M STRUCT | ||
| 06367WGX5 BMO 24M EEM TW MTN | ||
| 48132CWL3 JPM 24M RTY 1.5X LBR | ||
| 78013XZK7 RBC 24M EFA 1.5X LBR | ||
| 94974BGR5 WELLS FARGO MTN | ||
| 25468PCN4 WALT DISNEY CO MTN | 153,665 | 150,468 |
| 95001HA76 WFF 24M SPX M 202107 | 250,000 | 253,725 |
| 06367WWS8 BMO 12M ENERGY BASKE | ||
| 95001H6B2 WFF 24M VXF 1.5X LBR | ||
| 48130USF3 JPM 12M GOLD SPOT CO | ||
| 06051GGA1 BANK OF AMERICA MTN | 111,510 | 108,474 |
| 17329FAA2 CITI 5Y MXEA MTN | 100,000 | 101,810 |
| 68389XBM6 ORACLE CORP | 109,790 | 105,519 |
| 89236TGX7 TOYOTA MOTOR MTN | 110,420 | 107,373 |
| 48132R5P1 JPM 24M MXEA 2X LBR | 100,000 | 101,820 |
| 20030NBY6 COMCAST CORP | 224,858 | 219,786 |
| 48132R5N6 JPM 24M MXEF 2X LBR | 100,000 | 100,300 |
| 24422EUM9 JOHN DEERE MTN | 110,202 | 107,470 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 03027X100 AMERICAN TOWER CORP | 289,821 | 540,280 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 741479109 PRICE T ROWE GROWTH | AT COST | 386,762 | 749,240 |
| 78462F103 SPDR S P 500 ETF | |||
| 025076845 AMERICAN CENT SMALL | AT COST | 250,000 | 280,273 |
| 922038104 VANGUARD STRATEGIC E | |||
| 412295107 HARDING LOEVNER INTL | AT COST | 350,000 | 518,740 |
| 670700400 NUVEEN PREFERRED SEC | AT COST | 150,000 | 152,293 |
| 77954Q106 T ROWE PRICE BLUE CH | AT COST | 559,246 | 1,840,302 |
| 921937728 VANGUARD MC GROW IND | AT COST | 500,000 | 1,161,073 |
| 464287598 ISHARES RUSSELL 1000 | AT COST | 711,459 | 951,720 |
| 92647K309 VICTORY TRIVALENT IN | AT COST | 250,000 | 275,773 |
| 46090E103 INVESCO QQQ TRUST ET | |||
| 921921300 VANGUARD EQUITY INCO | AT COST | 880,000 | 1,227,438 |
| 46429B697 ISHARES MSCI USA MIN | AT COST | 329,345 | 515,270 |
| 19765N245 COLUMBIA FDS SER DIV | AT COST | 1,400,000 | 1,997,886 |
| 464287614 ISHARES RUSSELL 1000 | |||
| 00170K372 AMG TRILOGY EMERGING | AT COST | 600,000 | 748,865 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 953,613 | 1,138,830 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 500,945 | 523,615 |
| 72369L107 PIONEER ILS INTERVAL | AT COST | 700,000 | 638,584 |
| 464288448 ISHARES INTERNATIONA | AT COST | 215,950 | 226,800 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 815,152 | 1,048,040 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 289,098 | 459,920 |
| 74316J458 CONGRESS MID CAP GRO | AT COST | 530,417 | 1,201,610 |
| 315910620 FIDELITY INVT TR AD | |||
| 025076209 AMERICAN CENT EQUITY | |||
| 464287168 ISHARES DOW JONES SE | AT COST | 183,853 | 233,240 |
| 46432F339 ISHARES MSCI USA QUA | |||
| 922908553 VANGUARD REIT ETF | AT COST | 46,199 | 50,895 |
| 464288877 ISHARES MSCI EAFE VA | |||
| 921937710 VANGUARD SMALL CAP G | |||
| 55272P596 MFS MID CAP VALUE I | |||
| 89155H793 TOUCHSTONE MID CAP Y | AT COST | 1,100,000 | 1,338,076 |
| 92837F292 VIRTUS ZEVENBERGEN I | AT COST | 555,000 | 695,177 |
| 115233702 BROWN ADV GROWTH EQT | AT COST | 450,000 | 607,646 |
| 19765N518 COLUMBIA INCOME FD C | AT COST | 588,213 | 587,818 |
| 464287432 ISHARES 20 YEAR TREA | |||
| 808524870 SCHWAB U.S. TIPS ETF | AT COST | 579,011 | 625,100 |
| 63873P817 LOOMIS SAYLES STRATE | AT COST | 600,000 | 652,789 |
| 464287440 ISHARES BARCLAYS 7 1 | |||
| 19765P596 COLUMBIA SMALL CAP G | AT COST | 295,000 | 523,823 |
| 46434VBA7 ISHARES IBONDS DEC 2 | AT COST | 102,866 | 101,600 |
| 464287200 ISHARES S P 500 E T | AT COST | 1,464,656 | 1,504,720 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 680,806 | 688,110 |
| 46434G863 ISHARES MSCI EM ESG | AT COST | 303,973 | 293,475 |
| 46434VAX8 ISHARES IBONDS DEC 2 | AT COST | 131,471 | 130,375 |
| 36381Y108 MONDRIAN INTERNATION | AT COST | 700,000 | 838,988 |
| 46429B655 ISHARES FLOATING RAT | AT COST | 50,825 | 50,820 |
| 46434VBG4 ISHARES IBONDS DEC 2 | AT COST | 132,599 | 131,850 |
| 00888Y508 INV BALANCE RISK COM | AT COST | 140,000 | 147,944 |
| 024932154 AMERICAN CENTURY HIG | AT COST | 750,000 | 753,819 |
| 101156602 BOSTON TRUST SMALL C | AT COST | 250,000 | 354,498 |
| 500767736 QUADRATIC INTRST RT | AT COST | 229,239 | 220,960 |
| 921910501 VANGUARD INTL GRWTH | AT COST | 700,000 | 702,410 |
| 091936450 BLACKROCK ADVANTAGE | AT COST | 200,000 | 235,178 |
| 949915482 WFA SPECIAL MID CAP | AT COST | 550,000 | 635,790 |
| 922908652 VANGUARD EXTENDED MA | AT COST | 185,869 | 188,590 |
| Description | Amount |
|---|---|
| VANGUARD REIT ADJ | 6,645 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER ALLOCABLE EXPENSE-PRINCI | 3,095 | 0 | 3,095 | |
| OTHER MISC EXPENSES | 1,567 | 0 | 1,567 | |
| OTHER MISC EXPENSES | 2,570 | 0 | 2,570 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 60,511 | 60,511 |
| Description | Amount |
|---|---|
| ROUNDING | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 4,085 | 4,085 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 536 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 555 | 555 | 0 |