| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287200 ISHARES S&P 500 INDE | AT COST | 322,023 | 686,389 |
| 828807CS4 SIMON PROPERTY GROUP | AT COST | 51,775 | 52,593 |
| 22546QAR8 CREDIT SUISSE NEW YO | |||
| 87612EBE5 TARGET CORP | AT COST | 47,803 | 52,333 |
| 20030NBJ9 COMCAST CORPORATION | |||
| 594918BJ2 MICROSOFT CORP | AT COST | 53,222 | 53,337 |
| 023135AJ5 AMAZON.COM INC | AT COST | 47,516 | 50,747 |
| 09247XAL5 BLACKROCK INC | AT COST | 53,129 | 52,839 |
| 464287507 ISHARES TR S&P MIDCA | AT COST | 170,855 | 291,289 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 48,585 | 131,913 |
| 91159JAA4 US BANCORP | AT COST | 51,265 | 50,593 |
| 92828W361 VIRTUS EMERGING MKTS | AT COST | 45,402 | 48,759 |
| 94974BFN5 WELLS FARGO & COMPAN | AT COST | 54,353 | 52,434 |
| 45866FAA2 INTERCONTINENTALEXCH | AT COST | 52,692 | 52,674 |
| 872540AQ2 TJX COS INC NEW | AT COST | 46,336 | 51,619 |
| 05587K857 BNYM INTL STCK-Y | AT COST | 154,284 | 261,222 |
| 464287168 ISHARES DJ SELECT DI | AT COST | 403,542 | 462,777 |
| 48132PC69 JPMSPXRECON102622 | |||
| 06747PYP8 BARC15%BUFFSMID1.5X2 | AT COST | 25,000 | 30,195 |
| 48132MHB0 JPM15%BUFFSPX1.5X15. | AT COST | 25,000 | 28,540 |
| 464287234 ISHARES MSCI EMERGIN | AT COST | 25,385 | 22,960 |
| 78016E4D6 RBC8.7%IWNAUTOCALLAB | AT COST | 40,000 | 39,288 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 12 |
| ROUNDING | 3 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 870 | 870 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 514 | 514 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 528 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 188 | 188 | 0 |