| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,092 | 1,092 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 713448CM8 PEPSICO INC 3.600% 3 | 80,241 | 74,766 |
| 097023BH7 BOEING CO 2.850% 10/ | 30,532 | 29,333 |
| 38141GRD8 GOLDMAN SACHS GROUP | ||
| 58013MEU4 MCDONALD'S CORP | 41,388 | 39,160 |
| 606822BA1 MITSUBISHI UFJ FIN | ||
| 00185AAK0 AON PLC | 37,836 | 34,284 |
| 06051GEU9 BANK OF AMERICA CORP | ||
| 13607RAD2 CANADIAN IMPERIAL BA | ||
| 166764BT6 CHEVRON CORP | 78,140 | 74,632 |
| 581557BE4 MCKESSON CORP 3.796% | ||
| 80283LAJ2 SANTANDER UK PLC | 79,821 | 74,731 |
| 92343VDY7 VERIZON COMMUNICATIO | 38,495 | 34,486 |
| 00206RKG6 AT&T INC | 40,713 | 35,620 |
| 00287YAQ2 ABBVIE INC | 38,830 | 34,366 |
| 036752AJ2 ANTHEM INC | 37,216 | 33,990 |
| 14040HBG9 CAPITAL ONE FINANCIA | 42,553 | 39,039 |
| 20030NBW0 COMCAST CORP | 53,667 | 46,937 |
| 316773DA5 FIFTH THIRD BANCORP | 37,699 | 32,283 |
| 337738AS7 FISERV INC | 36,772 | 34,476 |
| 446150AQ7 HUNTINGTON BANCSHARE | 16,027 | 14,720 |
| 49326EEK5 KEYCORP | 37,303 | 31,513 |
| 863667BA8 STRYKER CORP | 45,661 | 42,548 |
| 882508BH6 TEXAS INSTRUMENTS IN | 81,258 | 76,933 |
| 961214DW0 WESTPAC BANKING CORP | 80,692 | 66,782 |
| 96949LAD7 WILLIAMS PARTNERS LP | 38,737 | 33,734 |
| 98389BAR1 XCEL ENERGY INC | 43,902 | 39,017 |
| 035240AV2 ANHEUSER-BUSCH INBEV | 45,671 | 38,056 |
| 09247XAR2 BLACKROCK INC | 39,105 | 33,742 |
| 25466AAJ0 DISCOVER BANK | 38,291 | 33,087 |
| 30231GBN1 EXXON MOBIL CORPORAT | 77,806 | 67,071 |
| 446150AS3 HUNTINGTON BANCSHARE | 26,308 | 21,384 |
| 693475AZ8 PNC FINANCIAL SERVIC | 77,106 | 65,608 |
| 857477BG7 STATE STREET CORP | 78,237 | 66,941 |
| 91324PDX7 UNITEDHEALTH GROUP | 78,610 | 69,144 |
| 931142ET6 WALMART INC | 39,386 | 33,894 |
| 912828U24 US TREASURY NOTE 2.0 | 92,658 | 91,703 |
| 3135G03U5 FED NATL MTG ASSN | 70,123 | 66,555 |
| 91282CCT6 US TREASURY NOTE 0.3 | ||
| 91282CDN8 US TREASURY NOTE 1.0 | 18,828 | 19,287 |
| 91282CFV8 US TREASURY NOTE 4.1 | 72,464 | 71,154 |
| 91282CCS8 US TREASURY NOTE | 9,786 | 8,275 |
| 912828YQ7 US TREASURY NOTE | 143,586 | 135,750 |
| 91282CFF3 US TREASURY NOTE | 106,847 | 105,315 |
| 91282CDR9 US TREASURY NOTE 0.7 | ||
| 912828Y87 US TREASURY NOTE | 15,202 | 14,717 |
| 912828ZQ6 US TREASURY NOTE | 136,920 | 114,407 |
| 91282CEP2 US TREASURY NOTE | 86,586 | 83,398 |
| 91282CDJ7 US TREASURY NOTE 1.3 | 108,579 | 103,779 |
| 91282CCN9 US TREASURY NOTE | ||
| 912828YB0 US TREASURY NOTE | 193,122 | 173,497 |
| 3130AJHU6 FED HOME LN BK | 84,719 | 80,733 |
| 912828V98 US TREASURY NOTE | 163,925 | 162,330 |
| 9128286B1 US TREASURY NOTE | 133,843 | 128,983 |
| 031162CT5 AMGEN INC | 46,251 | 46,492 |
| 126650DY3 CVS HEALTH CORP | 37,740 | 41,049 |
| 26441CBL8 DUKE ENERGY CORP | 41,742 | 42,662 |
| 38141GYJ7 VR GOLDMAN SACHS GRO | 58,616 | 61,622 |
| 459200JZ5 IBM CORP | 71,300 | 72,827 |
| 6174468C6 MORGAN STANLEY | 58,417 | 59,132 |
| 9128284N7 US TREASURY NOTE | 68,187 | 67,124 |
| 9128286A3 US TREASURY NOTE | 68,097 | 67,799 |
| 91282CGM7 US TREASURY NOTE | 72,094 | 72,730 |
| 91282CHC8 US TREASURY NOTE | 110,786 | 110,364 |
| 91282CHT1 US TREASURY NOTE | 47,299 | 49,938 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 3137A6QZ8 FED HOME LN MTG CORP | AT COST | 12,124 | 11,492 |
| 3137BKD72 FED HOME LN MTG CORP | AT COST | 6,704 | 6,352 |
| 36250PAC9 GS MORTGAGE SECURITI | AT COST | 88,075 | 78,950 |
| 90276RBD9 UBS COMMERCIAL MORTG | AT COST | 108,097 | 93,865 |
| 19247U106 COHEN & STEERS INSTL | |||
| 704223817 IMPAX SMALL CAP-INS | AT COST | 343,109 | 397,237 |
| 00888Y847 INVESCO BAL RSK COMM | AT COST | 111,400 | 121,036 |
| 78463X863 SPDR DJ WILSHIRE INT | |||
| 922031760 VANGUARD HIGH YIELD | AT COST | 313,000 | 290,885 |
| 3140J5LJ6 FNMA POOL #BM1228 | AT COST | 26,793 | 24,233 |
| 921910501 VANGUARD INTL GRTH F | AT COST | 100,000 | 85,598 |
| 464287499 ISHARES RUSSELL MID- | AT COST | 53,959 | 259,851 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 683,957 | 1,080,787 |
| 3132A8DC0 FHLMC POOL #ZS7299 | AT COST | 12,750 | 11,561 |
| 00143W859 INV OPP DEVELOP MRKT | AT COST | 419,133 | 468,532 |
| 61760X760 MSIF-INTERNATIONAL E | AT COST | 259,795 | 285,691 |
| 003021714 ABERDEEN EMERG MARKE | AT COST | 349,473 | 258,683 |
| 77954Q403 T ROWE PRICE BLUE CH | AT COST | 700,000 | 921,004 |
| 85917K546 STERLING CAP STR S/C | AT COST | 250,346 | 192,819 |
| 464287481 ISHARES RUSSELL MID- | AT COST | 241,333 | 515,719 |
| 55273H353 MFS VALUE FUND-R6 48 | AT COST | 379,675 | 586,012 |
| 31417GLR5 FNMA POOL #AB9335 | AT COST | 3,112 | 2,872 |
| 74256W568 PRINCIPAL REAL EST S | |||
| 464287200 ISHARES CORE S & P 5 | AT COST | 311,795 | 1,648,779 |
| 411512528 HARBOR CAPITAL APPRE | AT COST | 732,738 | 1,648,904 |
| 89154M702 TOUCHSTONE SANDS EM | AT COST | 400,000 | 246,181 |
| 04314H758 ARTISAN SMALL CAP FU | AT COST | 386,389 | 245,395 |
| 693390841 PIMCO HIGH YIELD FD- | AT COST | 313,834 | 285,327 |
| 298706110 AMER FNDS EUROPAC GR | AT COST | 250,071 | 309,874 |
| 31641Q755 FIDELITY NEW MRKTS I | AT COST | 445,653 | 373,498 |
| 413838574 OAKMARK INTERNATIONA | AT COST | 235,000 | 378,056 |
| 46090F100 INVESCO OPTIMUM YIEL | AT COST | 142,677 | 137,309 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 48 |
| CY PURCHASE OF ACCRUED INTEREST | 880 |
| PY PENDING SALES | 47 |
| ROC ON CY SALES | 437 |
| TAX LOT BASIS ADJUSTMENT | 13 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES - ADR FEES | 210 | 210 | 0 |
| Description | Amount |
|---|---|
| PY PURCHASE OF ACCRUED INTEREST | 492 |
| CY PENDING SALES | 53 |
| COST BASIS ADJ | 39 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRANT ADMIN FEE | 14,123 | 14,123 | ||
| SCHOLARSHIP ADMIN FEES | 27,000 | 27,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 4,524 | 4,524 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 4,096 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 646 | 646 | 0 |