| 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 |
|---|---|---|
| 48132WDD8 JPM 24M MXEA MTN L P | ||
| 06375M6X8 BMO 12M SPX 2X MTN | 86,000 | 88,950 |
| 06375M6Y6 BMO 12M MXEA 2X LBR | 80,000 | 82,720 |
| 06375M6Z3 BMO 12M MXEF 2X LBR | 59,000 | 60,304 |
| 48133XNX0 JPM 12M SPX 2X LBR L | 82,000 | 86,674 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 22160K105 COSTCO WHSL CORP | 5,070 | 99,012 |
| 478160104 JOHNSON JOHNSON | ||
| 30231G102 EXXON MOBIL CORP | 3,069 | 23,695 |
| 580135101 MCDONALDS CORP | 12,549 | 69,383 |
| 037833100 APPLE INC | 2,229 | 104,544 |
| G1151C101 ACCENTURE PLC CL A | 3,976 | 47,373 |
| 20825C104 CONOCOPHILLIPS | 9,756 | 28,669 |
| 369550108 GENERAL DYNAMICS COR | 11,581 | 98,675 |
| 46625H100 J P MORGAN CHASE CO | 6,082 | 76,715 |
| 931142103 WAL MART STORES INC | 13,588 | 49,817 |
| 166764100 CHEVRON CORPORATION | 12,396 | 24,313 |
| 56585A102 MARATHON PETROLEUM C | 6,591 | 32,491 |
| 29444U700 EQUINIX INC | 27,623 | 34,632 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 025083874 AMERICAN CENT ULTRA | AT COST | 76,410 | 98,401 |
| 670690510 NUVEEN GLOBAL INFRAS | |||
| 19765N245 COLUMBIA DIVIDEND IN | AT COST | 67,630 | 76,970 |
| 56063J344 MAINSTAY FLOATING RA | AT COST | 54,725 | 56,310 |
| 13161T401 CALVERT SHORT DURATI | |||
| 101156602 BOSTON TRUST WALDEN | AT COST | 40,920 | 40,538 |
| 779556109 T ROWE PRICE MID CAP | AT COST | 289,225 | 316,471 |
| 06828M876 BARON EMERGING MARKE | AT COST | 10,378 | 10,778 |
| 524686524 CLEARBRIDGE INTERNAT | AT COST | 304,439 | 322,220 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 410,621 | 417,356 |
| 779572106 T ROWE PRICE SMALL C | AT COST | 59,170 | 69,121 |
| 922042858 VANGUARD FTSE EMERGI | AT COST | 106,064 | 105,668 |
| 78467Y107 SPDR S P MIDCAP 400 | AT COST | 43,607 | 256,227 |
| 464288521 ISHARES CORE US REIT | |||
| 464287614 ISHARES RUSSELL 1000 | |||
| 921910501 VANGUARD INTERNATION | AT COST | 143,277 | 163,228 |
| 149498107 CAUSEWAY EMERGING MA | AT COST | 65,000 | 67,048 |
| 31635V729 FIDELITY LARGE CAP G | AT COST | 107,590 | 117,595 |
| 670678507 NUVEEN REAL ESTATE S | AT COST | 102,063 | 106,132 |
| 693390882 P I M C O FOREIGN BO | AT COST | 106,173 | 110,589 |
| CASH CASH | AT COST | 937 | 937 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 702 | 702 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 702 | 702 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 3,131 | 4,311 | 4,311 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 222 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 25 | 0 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 138 | 138 | |
| FEDERAL TAX REFUND | 3,311 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 888 | 888 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 620 | 620 | 0 |