| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 91282CBZ3 U.S. TREASURY NOTE 1 | 2,637,322 | 2,565,881 |
| 91282CEA5 U.S. TREASURY NOTE 1 | ||
| 91282CEG2 U.S. TREASURY NOTE 2 | 2,080,708 | 2,079,242 |
| 912796XQ7 U.S. TREASURY BILL D | ||
| 91282CEF4 U.S. TREASURY NOTE 2 | 1,402,038 | 1,367,875 |
| 91282CDP3 U.S. TREASURY NOTE 1 | 1,602,752 | 1,564,469 |
| 912828YB0 U.S. TREASURY NOTE 1 | 2,050,790 | 2,042,348 |
| 91324PEH1 UNITEDHEALTH GROUP I | 483,468 | 479,906 |
| 80281LAR6 SANTANDER UK GROUP H | 479,008 | 479,213 |
| 91282CAD3 U.S. TREASURY NOTE 0 | 473,980 | 458,893 |
| 26441CAS4 DUKE ENERGY CORP 2.6 | 359,680 | 358,420 |
| 05964HAN5 BANCO SANTANDER, S.A | 543,343 | 545,915 |
| 88579YBG5 3M COMPANY MTN 3.375 | 743,473 | 739,253 |
| 756109AS3 REALTY INCOME CORPOR | 515,278 | 517,353 |
| 099724AL0 BORGWARNER INC 2.65% | 310,948 | 311,464 |
| 69353REW4 PNC BANK NA 2.7% 10/ | 294,434 | 296,656 |
| 46647PBH8 JPMORGAN CHASE & CO. | 295,837 | 295,870 |
| 6174468Q5 MORGAN STANLEY HYBRI | 294,810 | 294,209 |
| 780082AD5 ROYAL BANK OF CANADA | 283,597 | 283,293 |
| 10373QBE9 BP CAP MARKETS AMERI | 287,430 | 286,116 |
| 95000U2N2 WELLS FARGO & COMPAN | 291,192 | 289,597 |
| 084659AM3 BERKSHIRE HATHAWAY E | 288,095 | 284,033 |
| 581557BR5 MCKESSON CORPORATION | 462,074 | 460,148 |
| 780097BP5 ROYAL BANK OF SCOTLA | 247,832 | 248,082 |
| 62947QBC1 NXP BV/NXP FUNDING L | 240,475 | 242,174 |
| 225433AR2 CREDIT SUISSE GROUP | ||
| 912828YE4 U.S. TREASURY NOTE 1 | 241,750 | 240,021 |
| 9EQ4JLVJ4 ING GROEP N.V. HYBRI | 216,597 | 215,862 |
| 404280CG2 HSBC HOLDINGS PLC HY | 218,463 | 219,357 |
| 172967NA5 CITIGROUP INC. HYBRI | 222,776 | 220,853 |
| 70450YAD5 PAYPAL HOLDINGS, INC | 219,061 | 215,299 |
| 459200JZ5 INTERNATIONAL BUSINE | 213,787 | 211,492 |
| 20030NCT6 COMCAST CORP 4.15% 1 | 215,417 | 212,735 |
| 24703TAE6 DELL INT LLC / EMC C | 209,474 | 209,931 |
| 06051GGZ6 BANK OF AMERICA CORP | 204,229 | 206,243 |
| 95000U2X0 WELLS FARGO & COMPAN | 202,023 | 201,429 |
| 46647PBW5 JPMORGAN CHASE & CO. | 205,058 | 205,978 |
| 92343VDD3 VERIZON COMMUNICATIO | 182,492 | 180,996 |
| 855244AP4 STARBUCKS CORP 3.5% | 180,594 | 179,276 |
| 86562MBT6 SUMITOMO MITSUI FINA | ||
| 828807CY1 SIMON PROPERTY GROUP | 177,778 | 174,238 |
| 125523AH3 CIGNA CORPORATION 4. | 172,712 | 172,104 |
| 29379VBV4 ENTERPRISE PRODUCTS | 173,772 | 176,587 |
| 00914AAJ1 AIR LEASE CORP MTN 2 | 160,208 | 160,392 |
| 00774MAP0 AERCAP IRELAND CAP/G | 158,630 | 158,775 |
| 09062XAF0 BIOGEN INC. 4.05% 09 | 156,774 | 156,351 |
| 00206RDN9 AT&T INC. 1.7% 03/25 | 162,407 | 159,886 |
| 120568AX8 BUNGE LIMITED FINANC | 158,899 | 157,575 |
| 126650CX6 CVS HEALTH CORPORATI | 156,524 | 155,324 |
| 487836BW7 KELLOGG CO 4.3% 05/1 | 154,433 | 152,240 |
| 25389JAT3 DIGITAL REALTY TRUST | 154,515 | 153,604 |
| 49456BAP6 KINDER MORGAN INC 4. | 143,339 | 144,189 |
| 337738AR9 FISERV, INC. 4.2% 10 | 144,290 | 144,309 |
| 13607HVE9 CANADIAN IMPERIAL BA | 148,343 | 145,800 |
| 912828YS3 U.S. TREASURY NOTE 1 | 2,514,766 | 2,482,454 |
| 458140BH2 INTEL CORPORATION 2. | 609,225 | 637,412 |
| 05530QAN0 B.A.T. INTERNATIONAL | 134,457 | 133,515 |
| 92343VER1 VERIZON COMMUNICATIO | 123,931 | 124,291 |
| 097023DG7 BOEING COMPANY (THE) | 121,680 | 122,135 |
| 68389XBN4 ORACLE CORPORATION 3 | 118,937 | 119,308 |
| 37045XBG0 GENERAL MOTORS FINAN | 115,931 | 116,103 |
| 03027XAJ9 AMERICAN TOWER CORPO | 115,616 | 115,489 |
| 05526DBB0 B.A.T. CAPITAL CORPO | 116,161 | 118,140 |
| 29379VBT9 ENTERPRISE PRODUCTS | 110,205 | 110,672 |
| 828807DP9 SIMON PROPERTY GROUP | 101,432 | 101,052 |
| 11134LAR0 BROADCOM CORPORATION | 99,973 | 101,472 |
| 00914AAM4 AIR LEASE CORP 1.875 | 92,990 | 93,655 |
| 22822VAH4 CROWN CASTLE INTL CO | 272,919 | 272,644 |
| 02209SBC6 ALTRIA GROUP, INC. 4 | 71,512 | 71,559 |
| 35137LAH8 FOX CORPORATION 4.70 | 262,211 | 268,072 |
| 681919BA3 OMNICOM GROUP INC. 3 | 71,035 | 70,297 |
| 571748BG6 MARSH & MCLENNAN COM | 71,682 | 71,652 |
| 209111FS7 CONSOLIDATED EDISON | 71,163 | 69,615 |
| 89352HAW9 TRANSCANADA PIPELINE | 71,011 | 69,557 |
| 38145C455 GS HIGH YIELD FLOATI | ||
| 91282CDY4 U.S. TREASURY NOTE 1 | 2,457,607 | 2,469,334 |
| 912810FT0 U.S. TREASURY BOND 4 | 1,311,876 | 1,469,774 |
| 91282CBB6 U.S. TREASURY NOTE 0 | 1,323,005 | 1,315,797 |
| 912828Z94 U.S. TREASURY NOTE 1 | 898,796 | 894,759 |
| 91282CDF5 U.S. TREASURY NOTE 1 | 676,784 | 671,740 |
| 9JE008V46 MITSUBISHI UFJ FINAN | 418,673 | 424,599 |
| 65339KBJ8 NEXTERA ENERGY CAPIT | 403,464 | 410,437 |
| 20030NDA6 COMCAST CORPORATION | 374,565 | 386,837 |
| 191216CE8 COCA-COLA CO/THE 2.9 | 381,630 | 383,952 |
| 444859BK7 HUMANA INC. 3.125% 0 | 370,643 | 380,911 |
| 17327CAM5 CITIGROUP INC. HYBRI | 349,461 | 352,918 |
| 05329WAQ5 AUTONATION INC 4.75% | 303,502 | 316,285 |
| 06738EAP0 BARCLAYS PLC 5.2% 05 | 303,551 | 305,304 |
| 14040HCX1 CAPITAL ONE FINANCIA | 278,134 | 282,621 |
| 9128285Z9 U.S. TREASURY NOTE 2 | 276,487 | 279,258 |
| 89236TDR3_1 TOYOTA MOTOR CREDI | 273,928 | 278,949 |
| 55336VBN9 MPLX LP 4.25% 12/01/ | 266,382 | 268,073 |
| 9EQ3PH383 UBS GROUP AG 4.55% 0 | 255,305 | 261,153 |
| 37045XEG7 GENERAL MOTORS FINL | 238,807 | 252,231 |
| 071813CP2 BAXTER INTERNATIONAL | 239,019 | 247,504 |
| 478160BJ2 JOHNSON & JOHNSON 4. | 218,299 | 239,557 |
| 05531GAB7 BB&T CORPORATION MTN | 228,865 | 227,328 |
| 87264ABW4 T-MOBILE USA, INC. 3 | 201,456 | 221,946 |
| 91282CFF3_1 U.S. TREASURY NOTE | 199,023 | 218,309 |
| 92343VEU4 VERIZON COMMUNICATIO | 206,643 | 213,654 |
| 91282CFY2 U.S. TREASURY NOTE 3 | 197,419 | 208,545 |
| 29250NBH7 ENBRIDGE INC 1.6% 10 | 206,426 | 207,067 |
| 539439AQ2 LLOYDS BANKING GROUP | 199,571 | 200,440 |
| 718172CV9 PHILIP MORRIS INTL I | 192,241 | 193,694 |
| 125523CP3 CIGNA CORP 1.25% 03/ | 190,340 | 190,560 |
| 14040HCH6 CAPITAL ONE FINANCIA | 189,053 | 188,724 |
| 666807BN1 NORTHROP GRUMMAN COR | 181,519 | 184,485 |
| 606990158_1 SUMITOMO MITSUI FI | 175,903 | 179,087 |
| 037389BC6 AON CORP 3.75% 05/02 | 139,729 | 140,726 |
| 031162DD9 AMGEN INC. 3.0% 02/2 | 95,539 | 98,088 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 78462F103 SPDR S&P 500 ETF TRU | 44,450,295 | 45,684,421 |
| 921937736 VANGUARD INSTL INDEX | 33,505,027 | 34,637,061 |
| 066923194 ISHARES S&P 500 INDE | ||
| 921946406 VANGUARD HIGH DIVIDE | 9,990,594 | 10,329,124 |
| 464287655 ISHARES RUSSELL 2000 | 5,224,824 | 5,511,901 |
| 46090E103 INVESCO QQQ TRUST ET | ||
| 464287465 ISHARES MSCI EAFE IN | ||
| 066922204 ISHARES S&P 500 INDE | 12,721,088 | 15,217,592 |
| 4609E103 INVESCO QQQ TRUST ETF | 5,900,088 | 6,750,937 |
| 09253F861 ISHARES MSCI EAFE IN | 5,334,394 | 6,318,528 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 101,667 | 101,667 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER CHARITABLE EXPENSES | 8,663 | 4,289 | 4,374 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STATE TAX REFUND | 293 | 0 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 225,158 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GS ADVISORY FEES | 300,000 | 300,000 | ||
| INVESTMENT MANAGEMENT FEES | 239,747 | 239,747 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 11,990 | 11,990 | 0 | |
| FEDERAL TAX PAID | 47,000 | 0 | 0 | |
| ESTIMATE TAX PAID | 30,000 | 0 | 0 |