| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 14,730 | 14,730 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 166764BK5 CHEVRON CORP | ||
| 717081DM2 PFIZER INC | 260,565 | 245,528 |
| 828807CV7 SIMON PROPERTY GROUP | 205,475 | 190,958 |
| 037833BZ2 APPLE INC | 200,010 | 184,416 |
| 68389XBL8 ORACLE CORP | 201,572 | 195,140 |
| 66989HAE8 NOVARTIS CAPITAL | ||
| 06406HCV9 BANK OF NEW YORK MTN | 305,762 | 294,039 |
| 857477AN3 STATE STREET CORP | 203,950 | 194,448 |
| 22160KAM7 COSTCO WHOLESALE | 250,175 | 233,785 |
| 94974BGA2 WELLS FARGO MTN | 254,483 | 241,073 |
| 822582AX0 SHELL INTERNATIONAL | ||
| 548661DP9 LOWES COS INC | 226,330 | 206,330 |
| 69353REQ7 PNC BANK NA | 255,548 | 239,425 |
| 26442CAS3 DUKE ENERGY | 222,964 | 208,627 |
| 12572QAG0 CME GROUP INC | 244,165 | 239,553 |
| 912810EQ7 U S TREASURY BD | 186,656 | 203,446 |
| 478160CE2 JOHNSON JOHNSON | 244,508 | 234,030 |
| 3133EKKU9 F F C B DEB | 203,341 | 195,818 |
| 024932154 AMERICAN CENTURY HIG | ||
| 258620103 DOUBLELINE TOTAL RET | ||
| 313379Q69 F H L B DEB |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 458140100 INTEL CORP | 151,691 | 201,650 |
| 46625H100 J P MORGAN CHASE CO | 131,514 | 845,405 |
| 20825C104 CONOCOPHILLIPS | 101,478 | 603,806 |
| 110122108 BRISTOL MYERS SQUIBB | 21,252 | 74,645 |
| 254687106 DISNEY WALT CO | 16,925 | 47,165 |
| 92343V104 VERIZON COMMUNICATIO | 4,439 | 4,746 |
| 779572106 T ROWE PRICE SMALL C | ||
| 464287499 ISHARES RUSSELL MID | ||
| 037833100 APPLE INC | 40,830 | 753,190 |
| 464287465 ISHARES MSCI EAFE ET | ||
| 17275R102 CISCO SYSTEMS INC | 251,850 | 460,000 |
| 713448108 PEPSICO INC | 79,636 | 489,780 |
| 594918104 MICROSOFT CORP | 32,716 | 1,094,630 |
| 922908769 VANGUARD TOTAL STOCK | ||
| 464287200 ISHARES CORE S P 500 | ||
| 46434G103 ISHARES CORE MSCI EM | ||
| 808524847 SCHWAB US REIT ETF | ||
| 4812A1696 JP MORGAN US SMALL C | ||
| 56585A102 MARATHON PETROLEUM C | 11,213 | 22,349 |
| 46432F842 ISHARES CORE MSCI EA |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 024524217 AMERICAN BEACON STEP | AT COST | 504,916 | 344,302 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 784,350 | 671,548 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 503,133 | 436,496 |
| 56064L298 MAINSTAY CBRE GLOBAL | AT COST | 500,000 | 432,360 |
| 779572106 T ROWE PRICE SMALL C | AT COST | 642,854 | 866,666 |
| 4812A1696 JP MORGAN US SMALL C | AT COST | 692,982 | 630,015 |
| 258620103 DOUBLELINE TOTAL RET | AT COST | 1,521,728 | 1,262,889 |
| 024932154 AMERICAN CENTURY HIG | AT COST | 871,892 | 730,079 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 616,251 | 537,234 |
| 922908769 VANGUARD TOTAL STOCK | AT COST | 648,515 | 897,350 |
| 808524847 SCHWAB US REIT ETF | AT COST | 435,917 | 407,442 |
| 464287499 ISHARES RUSSELL MID | AT COST | 896,631 | 1,064,443 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 1,247,462 | 1,095,990 |
| 464287200 ISHARES CORE S P 500 | AT COST | 602,517 | 699,368 |
| 464287465 ISHARES MSCI EAFE ET | AT COST | 1,654,143 | 1,551,477 |
| Description | Amount |
|---|---|
| COST BASIS ADJ | 19 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 430 | 430 |
| Description | Amount |
|---|---|
| ROUNDING | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 967 | 0 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 10,650 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 31,440 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,627 | 0 | 0 |