| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,106 | 1,106 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 092113AH2 BLACK HILLS CORP 4.2 | ||
| 74456QBC9 PUB SVC ELEC & GAS 2 | ||
| 29379VAZ6 ENTERPRISE PRODUCTS | ||
| 00724FAC5 ADOBE SYSTEMS INC 3. | 71,167 | 68,772 |
| 06051GFF1 BANK OF AMERICA CORP | 117,709 | 109,573 |
| 12572QAG0 CME GROUP INC | 108,401 | 102,783 |
| 534187BE8 LINCOLN NATIONAL COR | 59,904 | 58,582 |
| 30219GAM0 EXPRESS SCRIPTS HOLD | 78,353 | 74,377 |
| 91159HHN3 US BANCORP | 104,470 | 98,564 |
| 961214CX9 WESTPAC BANKING CORP | 121,296 | 115,212 |
| 539830BH1 LOCKHEED MARTIN CORP | 62,612 | 58,913 |
| 58013MEY6 MCDONALD'S CORP | ||
| 86562MBB5 SUMITOMO MITSUI FINL | ||
| 038222AL9 APPLIED MATERIALS IN | 75,921 | 72,672 |
| 00206RHJ4 AT&T INC | 50,556 | 44,411 |
| 031162CQ1 AMGEN INC | 121,701 | 114,634 |
| 171239AG1 CHUBB INA HOLDINGS | 98,692 | 82,265 |
| 693475AZ8 PNC FINANCIAL SERVIC | 147,871 | 118,094 |
| 14040HBU8 CAPITAL ONE FINANCIA | ||
| 91282CAE1 US TREASURY NOTE | 204,342 | 186,560 |
| 9128284N7 US TREASURY NOTE | 385,864 | 369,180 |
| 404280AW9 HSBC HOLDINGS PLC | 149,496 | 127,817 |
| 751212AC5 RALPH LAUREN CORP | 107,215 | 97,904 |
| 65819WAH6 NORTH CAROLINA ST ES | ||
| 61746BEF9 MORGAN STANLEY | 103,127 | 96,949 |
| 126650DG2 CVS HEALTH CORP | 130,988 | 111,821 |
| 548661DP9 LOWE'S COS INC | 161,251 | 157,964 |
| 912828WU0 US TREASURY INFLATIO | 106,215 | 108,252 |
| 912828M56 US TREASURY NOTE | 372,036 | 351,542 |
| 231021AR7 CUMMINS INC 3.650% 1 | ||
| 446150AQ7 HUNTINGTON BANCSHARE | 101,039 | 98,130 |
| 38141GWB6 GOLDMAN SACHS GROUP | 102,246 | 97,252 |
| 06367WHH9 BANK OF MONTREAL | 142,514 | 139,607 |
| 912828K74 US TREASURY NOTE 2.0 | ||
| 912828V98 US TREASURY NOTE | 383,347 | 365,481 |
| 743820AA0 PROV ST JOSEPH HLTH | 107,852 | 96,258 |
| 9128286B1 US TREASURY NOTE | 169,490 | 155,344 |
| 9128285M8 US TREASURY NOTE | 254,987 | 241,505 |
| 20030NCT6 COMCAST CORP | 112,055 | 98,607 |
| 912828P46 US TREASURY NOTE 1.6 | 195,977 | 199,000 |
| 10112RAW4 BOSTON PROPERTIES LP | 105,738 | 99,811 |
| 666807BM3 NORTHROP GRUMMAN COR | 103,195 | 97,708 |
| 912828Z94 US TREASURY NOTE | 340,325 | 304,924 |
| 3133ELV92 FED FARM CREDIT BK | 170,451 | 151,618 |
| 49456BAM3 KINDER MORGAN INC | ||
| 64465P7S1 NEW HAMPSHIRE ST MUN | 165,000 | 153,800 |
| 911312BU9 UNITED PARCEL SERVIC | 24,906 | 22,704 |
| 26078JAD2 DOWDUPONT INC | 100,736 | 91,325 |
| 9128286T2 US TREASURY NOTE 2.3 | 220,142 | 208,548 |
| 275282PV7 E SIDE CA UNION HIGH | 185,000 | 165,679 |
| 92343VES9 VERIZON COMMUNICATIO | 113,911 | 106,643 |
| 91282CCS8 US TREASURY NOTE | 262,006 | 219,277 |
| 00206RML3 AT&T INC | 125,123 | 116,948 |
| 912828YH7 US TREASURY NOTE 1.5 | 240,602 | 243,720 |
| 46647PBJ4 VR JPMORGAN CHASE & | 161,776 | 136,500 |
| 91282CBQ3 US TREASURY NOTE | 288,656 | 277,230 |
| 172967KA8 CITIGROUP INC | 84,629 | 73,276 |
| 912828W48 US TREASURY NOTE 2.1 | 275,955 | 273,589 |
| 857477BP7 STATE STREET CORP | 130,497 | 108,199 |
| 822582BD3 SHELL INTERNATIONAL | 142,360 | 127,440 |
| 30231GAT9 EXXON MOBIL CORPORAT | 162,953 | 145,661 |
| 097023CS2 BOEING CO | ||
| 24422EVL0 JOHN DEERE CAPITAL | 120,455 | 102,648 |
| 10373QBE9 BP CAP MARKETS AMERI | 136,696 | 122,054 |
| 571748BP6 MARSH & MCLENNAN COS | 135,876 | 114,994 |
| 37940XAE2 GLOBAL PAYMENTS INC | ||
| 91282CCB5 US TREASURY NOTE | 218,166 | 192,998 |
| 50540RAQ5 LABORATORY CORP OF 3 | 161,336 | 152,346 |
| 37045VAV2 GENERAL MOTORS CO | 128,357 | 121,613 |
| 91282CDY4 US TREASURY NOTE 1.8 | 155,422 | 146,154 |
| 91282CEE7 US TREASURY NOTE | 239,253 | 232,100 |
| 91282CFF3 US TREASURY NOTE | 418,628 | 402,943 |
| 00287YBX6 ABBVIE INC | 100,804 | 93,479 |
| 22966RAJ5 CUBESMART LP | 111,134 | 99,870 |
| 91282CFV8 US TREASURY NOTE 4.1 | 127,715 | 127,060 |
| 035240AQ3 ANHEUSER-BUSCH INBEV | 133,345 | 121,865 |
| 91282CEP2 US TREASURY NOTE | 390,682 | 370,656 |
| 91324PEH1 UNITEDHEALTH GROUP | 133,508 | 137,942 |
| 097023CT0 BOEING CO | 138,877 | 139,299 |
| 191216DP2 COCA-COLA CO/THE | 104,965 | 109,033 |
| 26441CBT1 DUKE ENERGY CORP | 113,140 | 116,154 |
| 3133EPCJ2 FED FARM CREDIT BK | 198,114 | 201,114 |
| 49271VAQ3 KEURIG DR PEPPER INC | 114,049 | 115,475 |
| 58013MFV1 MCDONALD'S CORP | 96,106 | 102,783 |
| 716973AE2 PFIZER INVESTMENT EN | 129,788 | 130,293 |
| 91282CGM7 US TREASURY NOTE | 235,607 | 237,584 |
| 91282CHC8 US TREASURY NOTE | 215,349 | 215,930 |
| 91282CHE4 US TREASURY NOTE | 123,853 | 123,676 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 298706110 AMER FNDS EUROPAC GR | AT COST | 341,892 | 397,402 |
| 464287481 ISHARES RUSSELL MID- | AT COST | 198,878 | 750,441 |
| 92837F441 VIRTUS CEREDX M/C VA | AT COST | 333,258 | 638,116 |
| 14064D873 F&T BHVRL SM CAP EQ- | AT COST | 388,686 | 646,167 |
| 921910501 VANGUARD INTL GRTH F | AT COST | 336,205 | 357,969 |
| 36250VAJ1 VR GS MORTGAGE SECUR | AT COST | 143,355 | 104,339 |
| 95002BAD5 WELLS FARGO COMMERCI | AT COST | 269,990 | 222,190 |
| 94988A668 AS SPECIAL SM CAP VA | AT COST | 592,495 | 601,529 |
| 3137BHNM5 FED HOME LN MTG CORP | AT COST | 15,725 | 14,116 |
| 901165100 TWEEDY BROWNE INTL V | AT COST | 730,000 | 745,810 |
| 34528QGW8 FORD CREDIT FLOORPLA | AT COST | 246,665 | 243,083 |
| 464287200 ISHARES CORE S & P 5 | AT COST | 2,833,269 | 6,783,779 |
| 04314H758 ARTISAN SMALL CAP FU | AT COST | 349,916 | 578,898 |
| 779547405 T ROWE PRICE EQUITY | AT COST | 766,805 | 816,317 |
| 94987W828 ALLSPRING LARGE CAP | AT COST | 450,042 | 744,859 |
| 922031760 VANGUARD HIGH YIELD | AT COST | 612,208 | 588,328 |
| 38378CFN2 GOVT NATL MTG ASSN 0 | |||
| 693390841 PIMCO HIGH YIELD FD- | AT COST | 722,621 | 614,602 |
| 464287465 ISHARES MSCI EAFE ET | AT COST | 1,085,235 | 1,173,275 |
| 31307FFJ5 FHLMC POOL #J26469 | AT COST | 25,976 | 23,974 |
| 003021714 ABERDEEN EMERG MARKE | AT COST | 321,769 | 389,026 |
| 3137BB4X5 FED HOME LN MTG CORP | AT COST | 210,188 | 185,289 |
| 693391559 PIMCO EMERG MKTS BD- | AT COST | 280,689 | 217,246 |
| 00143W859 INV OPP DEVELOP MRKT | AT COST | 467,573 | 426,825 |
| 12596JAD5 CNH EQUIPMENT TRUST | |||
| 31641Q755 FIDELITY NEW MRKTS I | AT COST | 263,534 | 212,070 |
| 411512528 HARBOR CAPITAL APPRE | AT COST | 465,085 | 1,732,396 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 818,331 | 1,188,439 |
| 36198EAD7 VR GS MORTGAGE SECUR | |||
| 78464A607 SPDR DOW JONES REIT | |||
| 00888Y847 INVESCO BAL RSK COMM | AT COST | 700,000 | 609,406 |
| 722005667 PIMCO COMMODITY REAL | AT COST | 400,000 | 260,406 |
| 12596TAC5 CNH EQUIPMENT TRUST | |||
| 89155H389 TOUCHSTONE MID CAP V | AT COST | 875,000 | 822,150 |
| 31418DP71 FNMA POOL MA4045 2.0 | AT COST | 69,167 | 58,307 |
| 98163LAD2 WORLD OMNI AUTO RECE | AT COST | 239,700 | 239,821 |
| 256219106 DODGE & COX STOCK FU | AT COST | 2,734,365 | 2,874,459 |
| 04314H600 ARTISAN MID CAP FUND | AT COST | 600,000 | 616,148 |
| 46641WBA4 VR JPMBB COMMERCIAL | AT COST | 140,298 | 127,790 |
| 922042858 VANGUARD FTSE EMERGI | AT COST | 400,401 | 395,588 |
| 36265WAE3 GM FINANCIAL SECURIT | AT COST | 218,145 | 219,748 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 30,000 | 30,000 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 1,336 |
| CY PURCHASE OF ACCRUED INTEREST | 2,407 |
| PY PENDING SALES | 36 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES - ADR FEES | 720 | 720 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 1,041 | 0 |
| Description | Amount |
|---|---|
| RECOVERY OF GRANTS PAID | 8,000 |
| PY PURCHASE OF ACCRUED INTEREST | 1,412 |
| CY PENDING SALES | 37 |
| COST BASIS ADJ | 3,869 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRANT ADMIN FEE | 37,193 | 37,193 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 6,913 | 6,913 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 4,622 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 29,088 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,794 | 1,794 | 0 |