| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 25468PCN4 WALT DISNEY CO MTN | ||
| 12189LAM3 BURLINGTN NORTH | 254,558 | 249,793 |
| 064159FL5 BANK NOVA SCOTIA | ||
| 806854AH8 SCHLUMBERGER INV | 259,010 | 250,840 |
| 037833BU3 APPLE INC | 256,095 | 250,093 |
| 693476BN2 PNC FUNDING CORP | ||
| 36962G4R2 GEN ELEC CAP CRP MTN | ||
| 68389XAU9 ORACLE CORP | 255,168 | 246,430 |
| 05565QBZ0 BP CAPITAL PLC | ||
| 084670BC1 BERKSHIRE HATHWY | ||
| 670678390 NUVEEN STRATEGIC INC | ||
| 72369L107 PIONEER ILS INTERVAL | ||
| 258620103 DOUBLELINE TOTAL RET | ||
| 693390882 P I M C O FOREIGN BO | ||
| 057071854 BAIRD AGGREGATE BOND | ||
| 87234N765 TCW EMERGING MARKETS | ||
| 464288687 ISHARES S P U S PRE | ||
| 31420B300 FEDERATED INST HI YL | ||
| 46625HRS1 JPMORGAN CHASE CO | 244,185 | 241,200 |
| 670700400 NUVEEN PREFERRED SEC | ||
| 961214DK6 WESTPAC BANKING | 246,075 | 241,943 |
| 13161T401 CALVERT SHORT DURATI | ||
| 375558AZ6 GILEAD SCIENCES INC | 251,640 | 246,993 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 149498107 CAUSEWAY EMERGING MA | ||
| 29875E100 AMERICAN EUROPACIFIC | ||
| 30303M102 FACEBOOK INC A | 175,302 | 322,500 |
| 438516106 HONEYWELL INTERNATIO | 193,661 | 347,620 |
| 92343V104 VERIZON COMMUNICATIO | 451,594 | 609,000 |
| 46625H100 J P MORGAN CHASE CO | 171,371 | 1,126,100 |
| 00769G543 CAMBIAR INTL EQUITY | ||
| 02079K305 ALPHABET INC CL A | 632,051 | 2,179,260 |
| 315920686 FIDELITY ADV DIVERS | ||
| 56585A102 MARATHON PETROLEUM C | 61,123 | 123,315 |
| 907818108 UNION PACIFIC CORP | 216,906 | 533,200 |
| 461202103 INTUIT INC | 105,303 | 385,440 |
| 779556109 ROWE T PRICE MID-CAP | ||
| 03027X100 AMERICAN TOWER CORP | 645,341 | 1,789,130 |
| 30231G102 EXXON MOBIL CORP | 146,411 | 351,124 |
| 91324P102 UNITED HEALTH GROUP | 278,066 | 1,181,349 |
| 670678507 NUVEEN REAL ESTATE S | ||
| 00206R102 ATT INC | ||
| 002824100 ABBOTT LABORATORIES | 217,072 | 869,200 |
| 931142103 WAL MART STORES INC | 175,665 | 790,270 |
| 156782104 CERNER CORP COM | ||
| 87612E106 TARGET CORP | 177,290 | 706,150 |
| 46434V803 ISHARES CURRENCY HED | ||
| 29250N105 ENBRIDGE INC | 109,345 | 190,170 |
| 037833100 APPLE INC | 133,626 | 4,101,600 |
| 713448108 PEPSICO INC | 104,708 | 666,640 |
| 717081103 PFIZER INC | 247,429 | 1,048,600 |
| 654106103 NIKE INC | 17,742 | 127,750 |
| 375558103 GILEAD SCIENCES INC | 138,895 | 247,240 |
| 023135106 AMAZON.COM INC | 816,287 | 1,911,780 |
| 755111507 RAYTHEON COMPANY | ||
| 65339F101 NEXTERA ENERGY INC | 113,015 | 193,650 |
| 808513105 SCHWAB CHARLES CORP | 367,918 | 631,800 |
| 949746101 WELLS FARGO CO | ||
| G1151C101 ACCENTURE PLC CL A | 147,743 | 1,388,250 |
| 084670702 BERKSHIRE HATHAWAY I | 196,123 | 682,550 |
| 464287465 ISHARES MSCI EAFE ET | ||
| 166764100 CHEVRON CORPORATION | 205,241 | 723,900 |
| 02079K107 ALPHABET INC CL C | ||
| 233051200 DB X TRACKERS MSCI E | ||
| 06828M876 BARON EMERGING MARKE | ||
| 913017109 UNITED TECHNOLOGIES | ||
| 053015103 AUTOMATIC DATA PROCE | 139,643 | 840,160 |
| 17275R102 CISCO SYSTEMS INC | 197,798 | 639,600 |
| 086516101 BEST BUY CO INC | ||
| 09062X103 BIOGEN, INC | ||
| 458140100 INTEL CORP | 266,797 | 561,150 |
| 437076102 HOME DEPOT INC | 411,444 | 548,540 |
| 559222401 MAGNA INTL INC CL | 494,389 | 549,000 |
| 097023105 BOEING CO | ||
| 110122108 BRISTOL MYERS SQUIBB | ||
| 369550108 GENERAL DYNAMICS COR | 70,800 | 553,125 |
| 478160104 JOHNSON JOHNSON | 526,754 | 1,420,080 |
| 742718109 PROCTER GAMBLE CO | 93,615 | 575,160 |
| 806857108 SCHLUMBERGER LTD | ||
| 872540109 TJX COMPANIES INC | ||
| 548661107 LOWES CO INC | ||
| 278865100 ECOLAB INC | 201,266 | 215,264 |
| 68389X105 ORACLE CORPORATION | 43,775 | 174,675 |
| 151020104 CELGENE CORPORATION | ||
| 22160K105 COSTCO WHSL CORP | 400,370 | 1,318,020 |
| 609207105 MONDELEZ INTERNATION | ||
| 88579Y101 3M CO | 138,966 | 258,820 |
| 92826C839 VISA INC | 140,047 | 393,780 |
| 459200101 INTERNATIONAL BUSINE | 159,208 | 282,380 |
| 918204108 V F CORP | 78,024 | 198,765 |
| 031162100 AMGEN INC | 222,865 | 1,094,850 |
| 38141G104 GOLDMAN SACHS GROUP | 337,504 | 742,550 |
| 46434G103 ISHARES CORE MSCI EM | ||
| 00287Y109 ABBVIE INC | 38,189 | 765,800 |
| 921937686 VANGUARD SMALL CAP V | ||
| 191216100 COCA COLA COMPANY | 114,307 | 188,730 |
| 842587107 SOUTHERN CO THE | 218,050 | 366,605 |
| 418056107 HASBRO INC | ||
| 594918104 MICROSOFT CORP | 183,917 | 3,852,450 |
| 452308109 ILLINOIS TOOL WORKSI | 162,880 | 637,875 |
| 747525103 QUALCOMM INC | 168,852 | 638,700 |
| 91913Y100 VALERO ENERGY CORP | 98,194 | 212,560 |
| 77957Y106 T ROWE PRICE MID CAP | ||
| 024835100 AMERICAN CAMPUS COMM | ||
| 922908553 VANGUARD REIT ETF | ||
| 060505104 BANK OF AMERICA CORP | 171,220 | 217,910 |
| 055622104 BP PLC SPONS A D R | ||
| 922908645 VANGUARD MID-CAP IND | ||
| 19765P596 COLUMBIA SMALL CAP G | ||
| 464287804 I SHARES S P SMALLC | ||
| 74254V273 PRINCIPAL GL R E SEC | ||
| 26614N102 DUPONT DE NEMOURS IN | ||
| 260557103 DOW INC | 55,443 | 77,415 |
| 412295107 HARDING LOEVNER INTL | ||
| 75513E101 RAYTHEON TECHNOLOGIE | 53,984 | 288,330 |
| 14448C104 CARRIER GLOBAL CORPO | ||
| 68902V107 OTIS WORLDWIDE CORP | ||
| 110122157 BRISTOL MYERS SQUIBB | ||
| 79466L302 SALESFORCE COM INC | 226,847 | 165,040 |
| H1467J104 CHUBB LTD | 116,622 | 196,580 |
| 285512109 ELECTRONIC ARTS INC | 262,517 | 243,300 |
| 89400J107 TRANSUNION | ||
| 87918A105 TELADOC INC | ||
| 149123101 CATERPILLAR INC | 263,101 | 232,388 |
| 74340W103 PROLOGIS INC | 158,424 | 141,180 |
| 20030N101 COMCAST CORP CL A | 271,267 | 196,200 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 98MSCFFV9 IDR CORE EQUITY RE S | AT COST | 195,960 | 473,643 |
| 90056784 NORTHSTAR SEIDLER MEZ | |||
| 543495691 LOOMIS SAYLES GLOBAL | |||
| 87245P684 TIAA CREF CORE PLUS | AT COST | 1,834,381 | 1,656,007 |
| 4642879AD PUT ON EEM 08/05/19 | |||
| 6488159AB PUT ON SPX 08/05/19 | |||
| 4642879A9 PUT ON EFA 08/05/19 | |||
| 87245P668 TIAA CREF INFLATION | |||
| 4642879ABW PUT ON EFA 08/05/19 | |||
| 4642879ACB CALL ON EFA 08/05/1 | |||
| 4642879ACW CALL ON EFA 08/05/1 | |||
| 4642879AKB CALL ON EEM 08/05/1 | |||
| 4642879AXW CALL ON EEM 08/05/1 | |||
| 4642879AZW PUT ON EEM 08/05/19 | |||
| 6488159ABW PUT ON SPX 08/05/19 | |||
| 6488159ACB CALL ON SPX 08/05/1 | |||
| 6488159ACW CALL ON SPX 08/05/1 | |||
| 46434G9TA PUT ON IEMG 08/05/20 | |||
| 922908686 VANGUARD SMALL CAP I | AT COST | 675,000 | 756,289 |
| 46435GAA0 ISHARES IBONDS DEC 2 | AT COST | 789,911 | 713,700 |
| 4642879TA CALL ON EEM 09/14/16 | |||
| 921910501 VANGUARD INTERNATION | AT COST | 1,530,000 | 1,199,825 |
| 6488159TA PUT ON SPX 08/05/20 | |||
| 46434VBD1 ISHARES IBONDS DEC 2 | AT COST | 811,543 | 741,000 |
| 46435UAA9 ISHARES IBONDS DEC 2 | AT COST | 813,625 | 716,100 |
| 0378339HZWCALL ON AAPL 08/05/ | |||
| 00287Y9HZWCALL ON ABBV 08/05/ | |||
| 0028249HZWCALL ON ABT 08/05/2 | |||
| G1151C9HZWCALL ON ACN 08/05/2 | |||
| 6488159TAWPUT ON SPX 08/05/20 | |||
| 0530159HZWCALL ON ADP 08/05/2 | |||
| 0311629HZWCALL ON AMGN 08/05/ | |||
| 0231359HZWCALL ON AMZN 08/05/ | |||
| 0970239HZWCALL ON BA 08/05/20 | |||
| 0605059HZWCALL ON BAC 08/05/2 | |||
| 0865169HZWCALL ON BBY 08/05/2 | |||
| 09062X9HZWCALL ON BIIB 08/05/ | |||
| 1101229HZWCALL ON BMY 08/05/2 | |||
| 0846709HZWCALL ON BRKB 08/05/ | |||
| 1567829HZWCALL ON CERN 08/05/ | |||
| 22160K9HZWCALL ON COST 08/05/ | |||
| 17275R9HZWCALL ON CSCO 08/05/ | |||
| 1667649HZWCALL ON CVX 08/05/2 | |||
| 26614N9HZWCALL ON DD 08/05/20 | |||
| 2605579HZWCALL ON DOW 08/05/2 | |||
| 2788659HZWCALL ON ECL 08/05/2 | |||
| 4642879H2WCALL ON EFA 08/05/2 | |||
| 30303M9HZWCALL ON FB 08/05/20 | |||
| 3695509HZWCALL ON GD 08/05/20 | |||
| 3755589HZWCALL ON GILD 08/05/ | |||
| 02079K9H1WCALL ON GOOG 08/05/ | |||
| 4642879TAWPUT ON EFA 08/05/20 | |||
| 02079K9HZWCALL ON GOOGL 08/05 | |||
| 38141G9HZWCALL ON GS 08/05/20 | |||
| 4180569HZWCALL ON HAS 08/05/2 | |||
| 4370769HZWCALL ON HD 08/05/20 | |||
| 4385169HZWCALL ON HON 08/05/2 | |||
| 4592009HZWCALL ON IBM 08/05/2 | |||
| 46434G9HZWCALL ON IEMG 08/05/ | |||
| 4581409HZWCALL ON INTC 08/05/ | |||
| 4612029HZWCALL ON INTU 08/05/ | |||
| 4523089HZWCALL ON ITW 08/05/2 | |||
| 4781609HZWCALL ON JNJ 08/05/2 | |||
| 46625H9HZWCALL ON JPM 08/05/2 | |||
| 1912169HZWCALL ON KO 08/05/20 | |||
| 5486619HZWCALL ON LOW 08/05/2 | |||
| 6092079HZWCALL ON MDLZ 08/05/ | |||
| 88579Y9HZWCALL ON MMM 08/05/2 | |||
| 56585A9HZWCALL ON MPC 08/05/2 | |||
| 5949189HZWCALL ON MSFT 08/05/ | |||
| 46434G9TAWPUT ON IEMG 08/05/2 | |||
| 65339F9HZWCALL ON NEE 08/05/2 | |||
| 6541069HZWCALL ON NKE 08/05/2 | |||
| 68389X9HZWCALL ON ORCL 08/05/ | |||
| 7134489HZWCALL ON PEP 08/05/2 | |||
| 7170819HZWCALL ON PFE 08/05/2 | |||
| 7427189HZWCALL ON PG 08/05/20 | |||
| 7475259HZWCALL ON QCOM 08/05/ | |||
| 7551119HZWCALL ON RTX2 08/05/ | |||
| 8085139HZWCALL ON SCHW 08/05/ | |||
| 8068579HZWCALL ON SLB 08/05/2 | |||
| 8425879HZWCALL ON SO 08/05/20 | |||
| 00206R9HZWCALL ON T 08/05/20 | |||
| 87612E9HZWCALL ON TGT 08/05/2 | |||
| 8725409HZWCALL ON TJX 08/05/2 | |||
| 91324P9HZWCALL ON UNH 08/05/2 | |||
| 9078189HZWCALL ON UNP 08/05/2 | |||
| 9130179HZWCALL ON RTX3 08/05/ | |||
| 92826C9HZWCALL ON V 08/05/20 | |||
| 9182049HZWCALL ON VFC 08/05/2 | |||
| 91913Y9HZWCALL ON VLO 08/05/2 | |||
| 92343V9HZWCALL ON VZ 08/05/20 | |||
| 9497469HZWCALL ON WFC 08/05/2 | |||
| 9311429HZWCALL ON WMT 08/05/2 | |||
| 30231G9HZWCALL ON XOM 08/05/2 | |||
| 46435U515 ISHARES IBONDS DEC 2 | AT COST | 876,342 | 748,800 |
| 921937819 VANGUARD INTERMEDIAT | AT COST | 922,033 | 776,500 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 750,000 | 627,415 |
| 464288646 ISHARES TRUST ISHARE | AT COST | 822,465 | 758,250 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 411,895 | 382,525 |
| 19765P596 COLUMBIA SMALL CAP G | AT COST | 300,000 | 246,708 |
| 693390882 P I M C O FOREIGN BO | AT COST | 516,807 | 484,663 |
| 31420B300 FEDERATED HERMES INS | AT COST | 3,225,000 | 2,755,732 |
| 670700400 NUVEEN PREFERRED SEC | AT COST | 208,129 | 198,144 |
| 921937686 VANGUARD SMALL CAP V | AT COST | 550,000 | 706,144 |
| 46434V803 ISHARES CURRENCY HED | AT COST | 834,880 | 954,600 |
| 72369L107 PIONEER ILS INTERVAL | AT COST | 300,000 | 265,751 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 1,055,932 | 1,184,430 |
| 233051200 DEUTSCHE XTRACKERS M | AT COST | 461,170 | 626,580 |
| 149498107 CAUSEWAY EMERGING MA | AT COST | 1,104,948 | 986,680 |
| 779556109 ROWE T PRICE MID-CAP | AT COST | 1,050,000 | 1,108,892 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 1,050,000 | 949,037 |
| 29875E100 AMERICAN EUROPACIFIC | AT COST | 907,986 | 1,085,366 |
| 412295107 HARDING LOEVNER INTE | AT COST | 854,801 | 906,374 |
| 77957Y106 T ROWE PRICE MID CAP | AT COST | 172,964 | 263,984 |
| 922908645 VANGUARD MID-CAP IND | AT COST | 1,750,000 | 1,877,397 |
| 922908512 VANGUARD MID CAP VAL | AT COST | 523,140 | 518,080 |
| 464287465 ISHARES MSCI EAFE ET | AT COST | 1,171,521 | 1,249,800 |
| 06828M876 BARON EMERGING MARKE | AT COST | 976,793 | 1,208,272 |
| 13161T401 CALVERT SHORT DURATI | AT COST | 879,283 | 836,785 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 858,030 | 981,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 9,750 | 9,750 |
| Description | Amount |
|---|---|
| PARTNERSHIP INCOME ADJ | 7,750 |
| ROUNDING | 10 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISC CHARITABLE EXPENSES | 19,107 | 0 | 19,107 | |
| IDR CORE PSHIP EXPENSES | 2,483 | 2,483 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 667 | 667 | |
| IDR CORE PSHIP INCOME | 10,233 | 10,233 | |
| EXCISE TAX REFUND | 35,024 | 0 |
| Description | Amount |
|---|---|
| PARTNERSHIP DISTRIBUTION ADJ | 2,919 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 20,781 | 20,781 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 5,636 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 104,658 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 4,113 | 4,113 | 0 |