| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE | 1,250 | 1,250 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 22822V101 CROWN CASTLE INTERNA | 43,846 | 49,994 |
| 92343V104 VERIZON COMMUNICATIO | 49,402 | 35,250 |
| 655844108 NORFOLK SOUTHERN COR | 47,971 | 82,733 |
| 25243Q205 DIAGEO PLC SPON ADR | 42,547 | 51,127 |
| 911312106 UNITED PARCEL SERVIC | 47,934 | 59,905 |
| 58933Y105 MERCK AND CO INC SHS | 36,248 | 71,735 |
| 166764100 CHEVRONTEXACO CORP | 39,852 | 59,366 |
| 87612E106 TARGET CORP | ||
| 548661107 LOWES COMPANIES INC | 24,873 | 78,115 |
| 084670702 BERKSHIRE HATHAWAYIN | 50,117 | 84,885 |
| 17275R102 CISCO SYSTEMS INC | 23,367 | 55,774 |
| 172062101 CINCINNATI FINANCIAL | 15,815 | 39,315 |
| 09247X101 BLACKROCK INC | 28,873 | 86,051 |
| 02209S103 ALTRIA GROUP INC | 52,508 | 38,767 |
| 704326107 PAYCHEX INC | 17,492 | 57,530 |
| 594918104 MICROSOFT CORP COM | 12,885 | 89,121 |
| 25746U109 DOMINION ENERGY INC | 45,887 | 40,326 |
| 718172109 PHILIP MORRIS INTERN | 75,120 | 78,369 |
| 717081103 PFIZER INC | ||
| 641069406 NESTLE S A SPONSORED | 33,003 | 42,436 |
| 311900104 FASTENAL CO | 29,797 | 62,956 |
| 882508104 TEXAS INSTRUMENTS IN | 57,480 | 85,230 |
| 037833100 APPLE INC | 34,518 | 117,636 |
| 478160104 JOHNSON & JOHNSON | 66,714 | 74,922 |
| 009158106 AIR PRODUCTS & CHEMI | 65,890 | 67,902 |
| 654445303 NINTENDO LTD ADR | 47,731 | 44,413 |
| 69121K104 OWL ROCK CAPITAL COR | 390,303 | 426,062 |
| 20030N101 COMCAST CORP | 48,383 | 42,710 |
| 743315103 PROGRESSIVE CORP/THE | 41,831 | 64,349 |
| N83574108 ST MICROELEC SIC 1.0 | 4,808 | 6,098 |
| 00783V104 ADYEN N.V. SHS | ||
| L1175H106 B AND M EUROPEAN VAL | 1,510 | 1,714 |
| D66992104 SAP AG SYSTEM ORD DE | 9,327 | 12,645 |
| N4297B146 KONINKLIJKE KPN NV E | 3,364 | 3,317 |
| F4035A557 SAFRAN SA | 7,407 | 11,273 |
| J75734103 SMC CORPORATION JPY | 5,896 | 6,449 |
| J94104114 UNI-CHARM CORP | 2,102 | 2,170 |
| N4578E595 ING GROUP NV SHS | ||
| F01764103 AIR LIQUIDE (L') FRF | 3,965 | 4,864 |
| G7493L105 RELX PLC | 2,674 | 3,687 |
| F58485115 LVMH MOET HENNESY LO | 5,892 | 5,673 |
| 833635105 SOCIEDAD Q&M CHLE SP | ||
| 874039100 TAIWAN SEMICONDUCTOR | 7,363 | 8,008 |
| 82509L107 SHOPIFY INC | 977 | 2,337 |
| F48051100 HERMES INTERNATIONAL | 4,468 | 6,359 |
| 40415F101 HDFC BANK LTD | 5,128 | 5,704 |
| H8300N127 STRAUMANN HLDG AG NA | 3,821 | 4,994 |
| 653656108 NICE SYS LTD SPONSOR | 1,522 | 1,397 |
| K31864117 DSV A/S | 2,792 | 2,986 |
| G50736100 JARDINE MATHESON HLD | ||
| 07725L102 BEIGENE LTD | 1,853 | 1,984 |
| J72810120 SHIN ETSU CHEMICAL C | 4,646 | 6,841 |
| J10038115 DAIKIN KOGYO INDUSTR | 3,659 | 3,587 |
| T3679P115 ENEL SPA COMMON | ||
| J59396101 NIPPON TELEGRAPH & T | 4,690 | 4,797 |
| F12033134 GROUPE DANONE FRF10 | 3,159 | 3,371 |
| J11257102 DAIICHI SANKYO CO LT | 4,185 | 4,092 |
| Y3506N139 HONG KONG EXCHANGES | 664 | 549 |
| G5689U103 LONDON STK EXCHANGE | 9,058 | 10,758 |
| W0817X204 ASSA ABLOY AB SHS | 1,806 | 2,045 |
| K36628137 CARLSBERG AS-B | 5,376 | 5,145 |
| J2467E101 INPEX CORPORATION | ||
| J58214131 NITORI HOLDINGS | 2,306 | 2,946 |
| B639CJ108 ANHEUSER-BUSCH INBEV | 3,811 | 4,259 |
| F5433L103 KERING | 6,821 | 5,730 |
| 87241L109 TFI INTERNATIONAL IN | 3,845 | 5,983 |
| F9867T103 WORLDLINE SA ACT. | ||
| W25918124 EPIROC AB REG SHS | 5,782 | 5,879 |
| J6433A101 RECRUIT HOLDINGS CO. | 3,529 | 4,145 |
| G0403H108 AON PLC REG SHS | ||
| J86957115 TOKYO ELECTRON LTD Y | 3,545 | 4,478 |
| K72807132 NOVO NORDISK A/S SHS | ||
| J15708159 FUJITSU LTD JPY50 | 3,773 | 3,622 |
| Q1498M100 BHP BILLITON LTD NPV | 1,833 | 2,098 |
| N0280G100 AIRBUS SE | 4,800 | 6,640 |
| E6165F166 IBERDROLA SA, BILBAO | 2,915 | 3,252 |
| 37636P108 GIVAUDAN SA UNSP ADR | 5,918 | 6,231 |
| G1510J102 BRITISH AMERICAN TOB | 7,872 | 5,560 |
| F7629A107 ENGIE | 4,289 | 5,627 |
| G74079107 RECKITT BENCKISER GR | 3,771 | 3,317 |
| Y002A1105 AIA GROUP LTD | 8,622 | 7,530 |
| K7653Q105 ORSTED A/S | ||
| 31620M106 FIDELITY NATL INFO S | 87,581 | 56,766 |
| X61873133 NOKIA AB OY EUR0.06 | 1,972 | 1,338 |
| E6282J125 INDUSTRIA DE DISENO | 3,442 | 6,664 |
| D1882G119 DEUTSCHE BOERSE AG F | ||
| Y20246107 DBS GROUP HLDGS SGD1 | 5,525 | 5,800 |
| H57312649 NESTLE SA, CHAM UND | 6,898 | 6,372 |
| 58733R102 MERCADOLIBRE INC | 4,186 | 6,286 |
| N07059202 ASML HOLDING N.V. OR | 10,993 | 13,555 |
| H7631K273 SIKA AG NAMEN-AKT | 5,524 | 6,829 |
| H0010V101 ABB LTD CHF 2.5 | 7,177 | 10,592 |
| E04648114 AMADEUS IT GROUP SA | 5,857 | 7,095 |
| F92124100 TOTAL FINA SA-B EUR1 | 10,963 | 12,861 |
| J0242P110 ASAHI KASEI CORP 340 | ||
| J52968104 NIDEC CORPORATION JP | 2,189 | 1,333 |
| J74229105 SHIONOGI & CO LTD JP | ||
| J83173104 TERUMO CORPORATION J | 1,778 | 1,934 |
| K3967W102 GENMAB A/S | 6,214 | 5,748 |
| J32491102 KEYENCE CO JPY50 ORD | 5,844 | 6,169 |
| F58149133 L'OREAL FF10 | 5,021 | 6,969 |
| G0593M107 ASTRAZENECA CA | 13,021 | 13,107 |
| D0066B185 ADIDAS AG | 2,693 | 2,854 |
| 02364W105 AMERICA MOVIL SAB DE | ||
| R1R15X100 DNB BANK ASA REG SHS | 3,969 | 4,254 |
| G87572163 TENCENT HOLDINGS LTD | 3,783 | 3,309 |
| F31665106 ESSILORLUXOTTICA | 6,949 | 8,225 |
| H25662182 CIE FINANCIERE RICHE | 1,179 | 1,375 |
| 855244109 STARBUCKS CORP | 65,631 | 68,551 |
| D5565H104 MTU AERO ENGINES AG | 2,516 | 2,796 |
| G6427A102 NETEASE INC REG SHS | 1,807 | 1,783 |
| 02390A101 AMERICA MOVIL SAB DE | 2,180 | 1,982 |
| 136375102 CANADIAN NATIONAL RA | 3,672 | 4,146 |
| 666807102 NORTHROP GRUMMAN COR | 55,941 | 59,454 |
| 808513105 CHARLES SCHWAB CORP/ | 57,548 | 71,965 |
| F24571451 DASSAULT SYSTEMES SA | 2,007 | 2,443 |
| F4973Q101 CAPGEMINI SA | 4,244 | 4,796 |
| G12793108 BP PLC | 4,420 | 4,237 |
| G4720C107 IMPERIAL BRANDS PLC | 3,211 | 3,155 |
| H50524133 LONZA GROUP AG CHF 1 | 4,236 | 2,942 |
| J20454112 HITACHI LTD JPY50 OR | 2,762 | 3,174 |
| J2501P104 ITOCHU CORP JPY ORDS | 4,101 | 4,213 |
| J39788138 MARUBENI CORP Y50 | 3,860 | 3,288 |
| J5900F106 NOMURA RESEARCH INST | 3,280 | 3,491 |
| J82141136 TDK CORP JPY50 ORDS | 3,237 | 4,097 |
| K72807140 NOVO NORDISK A/S BR | 8,316 | 14,690 |
| Y9T10P105 UNITED OVERSEAS BANK | 6,523 | 6,168 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 922908769 VANGUARD TOTAL STOCK | AT COST | 228,573 | 506,227 |
| 464287309 ISHARES S&P 500 GROW | AT COST | 132,608 | 339,452 |
| 87234N880 TCW TOTAL RETURN BON | |||
| 258620103 DOUBLELINE TOTAL RET | |||
| 464286525 ISHARES EDGE MSCI MI | AT COST | 199,753 | 285,696 |
| 09256H336 BLACKROCK MULTI-ASSE | AT COST | 789,604 | 808,212 |
| 30254T759 FPA CRESCENT FUND | AT COST | 156,167 | 204,161 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 387,639 | 742,237 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 411,414 | 476,129 |
| 464287408 ISHARES S&P 500 VALU | AT COST | 241,406 | 374,211 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 299,790 | 329,053 |
| 72201M719 PIMCO INCOME FUND | AT COST | 778,303 | 703,260 |
| 464288570 ISHARES MSCI KLD 400 | AT COST | 811,728 | 1,382,685 |
| 464287507 ISHARES CORE S&P MID | AT COST | 416,461 | 828,401 |
| 46137V357 INVESCO S&P 500 EQUA | AT COST | 215,001 | 353,314 |
| 921937827 VANGUARD SHORT-TERM | AT COST | 114,551 | 112,295 |
| 32008F606 FIRST EAGLE GLOBAL F | AT COST | 161,330 | 197,230 |
| 921946406 VANGUARD HIGH DIVIDE | AT COST | 641,367 | 747,251 |
| 09260B747 BLACKROCK FLOATING R | AT COST | 186,219 | 191,952 |
| 543916688 LORD ABBETT SHORT | AT COST | 133,427 | 119,391 |
| 74254V232 PRINCIPAL GLOBAL DIV | |||
| 25434V807 DIMENSIONAL INTERNA- | AT COST | 185,574 | 217,877 |
| 40168W525 GUGGENHEIM- TOTAL RE | AT COST | 500,000 | 518,502 |
| 92206C706 VANGUARD INTERMEDIAT | AT COST | 563,152 | 582,344 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 71F329990 BLACKSTONE REAL ESTA | 544,030 | 544,030 | 674,442 |
| 71JK69994 STARWOOD REAL ESTATE | 130,000 | 1,778 | 1,570 |
| 71KL39993 BLACKSTONE PRIVATE | 350,000 | 350,000 | 340,814 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCE | 15,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 15 | 0 | 15 | |
| OTHER EXPENSE (NON-DEDUCTIBLE | 196 | 196 | 0 |
| Description | Amount |
|---|---|
| PARTNERSHIP SALES | 2,098 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 70,505 | 42,303 | 28,202 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 3,093 | 3,093 | 0 | |
| EXCISE TAX ESTIMATES | 984 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 122 | 122 | 0 |