| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 7,144 | 7,144 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 661 SHS ABT | 24,927 | 72,756 |
| 127 SHS ALB | 11,966 | 18,349 |
| 857 SHS GOOGL | 53,242 | 119,714 |
| 477 SHS AMZN | 7,884 | 72,475 |
| 459 SHS AAPL | 12,810 | 88,371 |
| 720 SHS BMO | 44,802 | 71,237 |
| 1880 SHS BCE | 87,008 | 74,034 |
| 249 SHS BRK B | 51,351 | 88,808 |
| 35 SHS BKNG | 59,128 | 124,153 |
| 83 SHS AVGO | 6,700 | 92,649 |
| 1132 SHS CM | 44,524 | 54,494 |
| 222.18126 SHS COF | 28,469 | 29,132 |
| 541 SHS CNC | 37,981 | 40,148 |
| 291 SHS CHKP | 34,643 | 44,462 |
| 482 SHS CVX | 34,705 | 71,895 |
| 1782.90054 SHS CSCO | 82,997 | 90,072 |
| 938 SHS CTSH | 60,992 | 70,847 |
| 2636.45717 SHS CMCSA | 99,354 | 115,609 |
| 1034.6508 SHS CVS | 82,169 | 81,696 |
| 61 SHS DE | 4,982 | 24,392 |
| 515.23874 SHS DLR | 60,357 | 69,341 |
| 328.80464 SHS DG | 35,466 | 44,701 |
| 870.56765 SHS DUK | 80,270 | 84,480 |
| 190.23958 SH ECL | 33,255 | 37,734 |
| 1717 SHS ENB | 60,838 | 61,846 |
| 549.45644 SH EQR | 33,124 | 33,605 |
| 156.92408 SH GD | 33,457 | 40,748 |
| 224 SHS GIS | 12,500 | 14,591 |
| 455.50216 SHS HON | 88,111 | 95,523 |
| 148 SHS ITW | 7,108 | 38,767 |
| 272 SHS JNJ | 16,660 | 42,633 |
| 322 SHS JPM | 32,616 | 54,772 |
| 231 SHS K | 14,688 | 12,915 |
| 198.66524 SHS LOW | 38,835 | 44,213 |
| 1776.18743 SHS MGA | 98,032 | 104,937 |
| 4260.76921 SHS MFC | 67,882 | 94,163 |
| 177 SHS MA | 18,573 | 75,492 |
| 875.63556 SHS MDT | 75,546 | 72,135 |
| 313 SHS MRK | 15,109 | 34,123 |
| 284 SHS MSFT | 7,616 | 106,795 |
| 594.73031 SHS MDLZ | 39,141 | 43,076 |
| 763 SHS NEE | 15,187 | 46,345 |
| 822 SHS NTR | 30,421 | 46,303 |
| 240 SHS PEP | 15,871 | 40,762 |
| 2716 SHS PFE | 85,802 | 78,194 |
| 993.79748 SHS RTX | 50,898 | 83,618 |
| 338 SHS CRM | 66,810 | 88,941 |
| 2149 SHS LUV | 78,091 | 62,063 |
| 845.50773 SHS SBUX | 38,110 | 81,177 |
| 1120.14143 SHS STT | 73,641 | 86,766 |
| 510 SHS TRP | 22,583 | 19,936 |
| 156 SHS TMO | 33,824 | 82,803 |
| 1215 SHS TTE | 56,798 | 81,867 |
| 1320.50499 SHS TFC | 50,606 | 48,753 |
| 437 SHS UPS | 33,643 | 68,710 |
| 3638.58281 SHS VFC | 80,305 | 68,405 |
| 1616 SHS VZ | 73,100 | 60,923 |
| 366 SHS V | 18,405 | 95,288 |
| 532 SHS DIS | 30,827 | 48,034 |
| 415.93269 SHS ZBH | 51,690 | 50,618 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ETF - 258 SHS IJH | AT COST | 51,388 | 71,505 |
| ETF - 557 SHS ACWI | AT COST | 43,144 | 56,686 |
| ETF - 340 SHS IWM | AT COST | 56,644 | 68,241 |
| ETF - 1875 SHS XLF | AT COST | 33,007 | 70,500 |
| ETF - 285.93133 SHS VOE | AT COST | 40,493 | 41,463 |
| ETF - 1949.72008 SHS DON | AT COST | 81,951 | 89,083 |
| MUTUAL FUND - 38827.206 SHS ABALX | AT COST | 997,862 | 1,242,082 |
| MUTUAL FUND - 20505.198 SHS ABNDX | AT COST | 280,713 | 235,605 |
| MUTUAL FUND - 20039.005 SHS BFCAX | AT COST | 209,775 | 191,773 |
| MUTUAL FUND - 15067.324 SHS AHITX | AT COST | 150,561 | 143,140 |
| MUTUAL FUND - 21198.044 SHS MFAAX | AT COST | 209,839 | 189,722 |
| MUTUAL FUND - 21777.267 SH MIAQX | AT COST | 217,526 | 202,964 |
| MUTUAL FUND - 112053.21 SHS AFAXX | AT COST | 112,053 | 112,053 |
| MUTUAL FUND - 39475.871 SHS FBLAX | AT COST | 485,948 | 491,080 |
| MUTUAL FUND - 957.207 SHS SDMAX | AT COST | 8,500 | 8,385 |
| MUTUAL FUND - 96596.067 SHS PBSMX | AT COST | 1,065,212 | 1,011,361 |
| MUTUAL FUND - 45890.277 SHS PDBAX | AT COST | 650,679 | 554,813 |
| ETF - 866 SHS SHYG | AT COST | 40,346 | 36,563 |
| ETF - 5672 SHS SJNK | AT COST | 138,335 | 142,594 |
| MUTUAL FUND - 17726.672 SHS LIIAX | AT COST | 151,668 | 162,908 |
| MUTUAL FUND - 20890.433 SH NSTRX | AT COST | 199,219 | 201,384 |
| MUTUAL FUND - 9852.817 SH COSIX | AT COST | 204,092 | 215,186 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 20 | 20 | 0 | |
| OFFICE EXPENSES | 282 | 282 | 0 | |
| MISCELLANEOUS EXPENSES | 301 | 301 | 0 |
| Description | Amount |
|---|---|
| GAAP/tax timing adjustments | 9,376 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE FEES | 2,200 | 2,200 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 9,708 | 0 | 0 | |
| FOREIGN TAXES PAID | 6,592 | 6,592 | 0 |