| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 91282CFQ9 U S TREASURY NT 0 | 199,453 | 199,148 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 037833100 APPLE INC | 1,645 | 149,981 |
| 742718109 PROCTER GAMBLE CO | 6,260 | 21,981 |
| 22160K105 COSTCO WHSL CORP | 3,881 | 75,909 |
| 713448108 PEPSICO INC | 20,371 | 56,047 |
| 055622104 BP PLC SPON A D R | ||
| 110122108 BRISTOL MYERS SQUIBB | 6,174 | 14,110 |
| 370334104 GENERAL MILLS INC | 5,756 | 17,262 |
| 949746101 WELLS FARGO CO | 16,564 | 33,716 |
| 46625H100 J P MORGAN CHASE CO | 11,749 | 69,741 |
| 57636Q104 MASTERCARD INC | 7,635 | 194,062 |
| 256746108 DOLLAR TREE INC | 5,697 | 56,820 |
| 98389B100 X CEL ENERGY INC | 15,202 | 38,384 |
| 89417E109 TRAVELERS COS INC | 7,867 | 43,813 |
| H1467J104 CHUBB LTD | 21,070 | 79,100 |
| 478160104 JOHNSON JOHNSON | 30,244 | 97,179 |
| 594918104 MICROSOFT CORP | 11,714 | 180,123 |
| 88579Y101 3M CO | 15,951 | 38,590 |
| 075887109 BECTON DICKINSON AND | 16,959 | 19,750 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 81369Y506 ENERGY SELECT SECTOR | |||
| 56064L298 MAINSTAY CBRE GLOBAL | AT COST | 50,000 | 50,737 |
| 412295107 HARDING LOEVNER INTE | AT COST | 87,872 | 106,320 |
| 464288448 ISHARES INTERNATIONA | |||
| 90386K720 SALIENT MLP ENERGY I | AT COST | 50,000 | 52,234 |
| 81369Y209 HEALTH CARE SELECT S | AT COST | 174,795 | 211,798 |
| 81369Y886 UTILITIES SELECT SEC | AT COST | 201,372 | 187,077 |
| 277923728 EATON VANCE GLOBAL M | |||
| 922908553 VANGUARD REAL ESTATE | |||
| 81369Y308 CONSUMER STAPLES SEL | AT COST | 196,483 | 192,680 |
| 315920686 FIDELITY ADV DIVERS | AT COST | 48,028 | 59,471 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 100,151 | 109,150 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 100,114 | 107,143 |
| 808524870 SCHWAB U S TIPS ETF | AT COST | 115,021 | 112,648 |
| 861728400 STONE RIDGE HY REINS | AT COST | 115,000 | 119,605 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 178 | 851 | 851 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 409 |
| PY ROC ADJUSTMENT | 1,812 |
| ROUNDING | 17 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 25 | 0 | 25 | |
| ADR FEES | 3 | 3 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 89 | 89 |
| Description | Amount |
|---|---|
| PY PURCHASE OF ACCRUED INTEREST | 508 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 893 | 893 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 2,911 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 4,548 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 44 | 44 | 0 |