| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,126 | 1,126 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 06051GEU9 BANK OF AMERICA CORP | ||
| 084670BS6 BERKSHIRE HATHAWAY | 25,884 | 24,342 |
| 14912L6G1 CATERPILLAR FINANCIA | 52,814 | 49,301 |
| 172967KG5 CITIGROUP INC | 25,304 | 24,444 |
| 30219GAM0 EXPRESS SCRIPTS HOLD | 26,756 | 24,822 |
| 037833DK3 APPLE INC | 24,808 | 23,981 |
| 26441CAL9 DUKE ENERGY CORP 3.9 | ||
| 58013MFB5 MCDONALD'S CORP | 25,638 | 24,342 |
| 912828ZQ6 US TREASURY NOTE | 114,529 | 106,361 |
| 78015K7H1 ROYAL BANK OF CANADA | 56,086 | 52,352 |
| 9128286B1 US TREASURY NOTE | 80,992 | 75,382 |
| 912828U24 US TREASURY NOTE 2.0 | 101,785 | 99,418 |
| 370334CE2 GENERAL MILLS INC | ||
| 68389XAU9 ORACLE CORP 3.400% 7 | 29,996 | 29,704 |
| 126650CV0 CVS HEALTH CORP | ||
| 912828J27 US TREASURY NOTE 2.0 | ||
| 912828V98 US TREASURY NOTE | 95,295 | 95,035 |
| 86562MBF6 SUMITOMO MITSUI FINL | ||
| 3135G04Z3 FED NATL MTG ASSN | 70,079 | 66,326 |
| 49326EEH2 KEYCORP | 27,370 | 24,478 |
| 00287YAQ2 ABBVIE INC | 16,740 | 14,753 |
| 337738AS7 FISERV INC | 31,257 | 29,644 |
| 20030NBW0 COMCAST CORP | ||
| 912828G38 US TREASURY NOTE 2.2 | ||
| 3135G06G3 FED NATL MTG ASSN | 24,969 | 23,380 |
| 91324PCP5 UNITEDHEALTH GROUP | 34,279 | 29,603 |
| 912828YB0 US TREASURY NOTE | 237,737 | 213,713 |
| 126650DN7 CVS HEALTH CORP | 9,981 | 8,281 |
| 14040HCA1 CAPITAL ONE FINANCIA | ||
| 86562MAF7 SUMITOMO MITSUI FINL | 10,871 | 9,491 |
| 17275RBL5 CISCO SYSTEMS INC | 51,340 | 47,754 |
| 46625HKC3 JPMORGAN CHASE & CO | 32,909 | 29,427 |
| 912828R36 US TREASURY NOTE 1.6 | 56,963 | 56,744 |
| 05531FBF9 BB&T CORPORATION | ||
| 00206RKG6 AT&T INC | 15,141 | 13,374 |
| 91282CDM0 US TREASURY NOTE 0.5 | ||
| 031162CW8 AMGEN INC | 24,994 | 21,343 |
| 046353AL2 ASTRAZENECA PLC | 16,720 | 14,690 |
| 37045XDL7 GENERAL MOTORS FINL | 24,856 | 20,894 |
| 254709AM0 DISCOVER FINANCIAL | 28,141 | 24,037 |
| 91282CCK5 US TREASURY NOTE | ||
| 756109AX2 REALTY INCOME CORP | 26,383 | 22,533 |
| 91282CDR9 US TREASURY NOTE 0.7 | ||
| 91282CCS8 US TREASURY NOTE | 19,502 | 16,553 |
| 98389BAY6 XCEL ENERGY INC | 26,771 | 23,067 |
| 92343VFR0 VERIZON COMMUNICATIO | 24,645 | 20,430 |
| 0641594A1 BANK OF NOVA SCO | 50,346 | 46,192 |
| 035240AV2 ANHEUSER-BUSCH INBEV | 27,404 | 23,623 |
| 693475AZ8 PNC FINANCIAL SERVIC | 56,752 | 48,205 |
| 38141GXH2 GOLDMAN SACHS GROUP | 49,782 | 42,352 |
| 37940XAE2 GLOBAL PAYMENTS INC | 24,693 | 23,096 |
| 713448FE3 PEPSICO INC | 24,844 | 20,989 |
| 91282CCG4 US TREASURY NOTE | ||
| 822582BT8 SHELL INTERNATIONAL | 52,995 | 48,245 |
| 91282CCN9 US TREASURY NOTE | ||
| 025816CM9 AMERICAN EXPRESS CO | 29,415 | 27,670 |
| 91282CDV0 US TREASURY NOTE 0.8 | ||
| 91282CEP2 US TREASURY NOTE | 82,312 | 78,611 |
| 91282CFF3 US TREASURY NOTE | 31,819 | 31,975 |
| 91282CFV8 US TREASURY NOTE 4.1 | 82,959 | 81,050 |
| 06406HCX5 BANK OF NEW YORK MEL | 54,685 | 54,367 |
| 61166WAU5 MONSANTO CO 3.375% 7 | ||
| 61945CAC7 MOSAIC CO 4.250% 11/ | ||
| 06051GKP3 VR BANK OF AMERICA | 48,396 | 49,022 |
| 20030NEE7 COMCAST CORP | 48,048 | 50,144 |
| 26441CAS4 DUKE ENERGY CORP | 27,785 | 28,525 |
| 459200KA8 IBM CORP | 46,322 | 47,591 |
| 46124HAG1 INTUIT INC | 38,808 | 41,491 |
| 548661DY0 LOWE'S COS INC | 19,856 | 20,731 |
| 863667BA8 STRYKER CORP | 23,120 | 23,744 |
| 912810FF0 US TREASURY BOND 5.2 | 95,987 | 95,273 |
| 912828B66 US TREASURY NOTE 2.7 | 24,782 | 24,975 |
| 912828WJ5 US TREASURY NOTE 2.5 | 24,760 | 24,800 |
| 91282CGM7 US TREASURY NOTE | 33,631 | 33,809 |
| 91282CHC8 US TREASURY NOTE | 38,627 | 38,231 |
| 91282CHT1 US TREASURY NOTE | 51,446 | 54,673 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 464287234 ISHARES MSCI EMERGIN | ||
| 256206103 DODGE & COX INTL STO | ||
| 464287648 ISHARES RUSSELL 2000 | ||
| 093001774 WILLIAM BLAIR INTL G | ||
| 02079K107 ALPHABET INC CL C | 70,990 | 203,483 |
| 037833100 APPLE INC | 65,110 | 284,714 |
| 09247X101 BLACKROCK INC | 29,239 | 51,879 |
| 097023105 BOEING CO | 55,526 | 59,513 |
| 126650100 CVS HEALTH CORPORATI | ||
| 150870103 CELANESE CORP | 49,692 | 69,049 |
| 17275R102 CISCO SYSTEMS INC | 34,560 | 50,933 |
| 172967424 CITIGROUP INC. | 71,406 | 65,607 |
| 192446102 COGNIZANT TECH SOLUT | 36,493 | 39,177 |
| 25243Q205 DIAGEO PLC - ADR | 35,448 | 37,959 |
| 254687106 WALT DISNEY CO | ||
| 405217100 HAIN CELESTIAL GROUP | ||
| 437076102 HOME DEPOT INC | 50,303 | 56,121 |
| 46625H100 JPMORGAN CHASE & CO | 56,739 | 100,780 |
| 517834107 LAS VEGAS SANDS CORP | ||
| 532457108 ELI LILLY & CO COM | 13,058 | 101,361 |
| 56501R106 MANULIFE FINANCIAL C | 48,373 | 67,502 |
| 58933Y105 MERCK & CO INC NEW | 45,774 | 82,010 |
| 594918104 MICROSOFT CORP | 74,915 | 323,233 |
| 654106103 NIKE INC CL B | 16,754 | 30,967 |
| 867224107 SUNCOR ENERGY INC NE | 68,885 | 76,143 |
| 87612E106 TARGET CORP | 12,334 | 29,346 |
| 883556102 THERMO FISHER SCIENT | 13,990 | 39,885 |
| 89151E109 TOTALENERGIES SE -SP | 77,301 | 88,319 |
| 907818108 UNION PACIFIC CORP | 27,406 | 48,786 |
| 911312106 UNITED PARCEL SERVIC | 30,435 | 41,577 |
| 91324P102 UNITEDHEALTH GROUP I | 43,028 | 96,207 |
| 98978V103 ZOETIS INC | ||
| G29183103 EATON CORP PLC | 41,841 | 88,835 |
| H84989104 TE CONNECTIVITY LTD | 31,873 | 46,354 |
| Y2573F102 FLEX LTD | ||
| 00287Y109 ABBVIE INC | 38,573 | 58,362 |
| 11135F101 BROADCOM INC | 33,121 | 138,060 |
| 891160509 TORONTO DOMINION BK | 53,743 | 56,661 |
| G5960L103 MEDTRONIC PLC | ||
| 75513E101 RTX CORP | 49,043 | 59,501 |
| H2906T109 GARMIN LTD | 37,009 | 48,513 |
| 031162100 AMGEN INC | ||
| 94106L109 WASTE MANAGEMENT INC | 36,265 | 54,018 |
| 460690100 INTERPUBLIC GROUP CO | ||
| 09260D107 BLACKSTONE INC | 37,932 | 76,039 |
| 00206R102 AT & T INC | ||
| 31620M106 FIDELITY NATL INFORM | ||
| 285512109 ELECTRONIC ARTS INC | 29,705 | 48,978 |
| 871829107 SYSCO CORP | ||
| 92826C839 VISA INC-CLASS A SHR | 46,825 | 73,507 |
| 09857L108 BOOKING HOLDINGS INC | 39,964 | 80,672 |
| 512807108 LAM RESEARCH CORP CO | 18,123 | 80,041 |
| 609207105 MONDELEZ INTERNATION | 28,011 | 49,151 |
| 904767704 UNILEVER PLC - ADR | 29,450 | 25,514 |
| 3140H1W22 FNMA POOL #BJ0664 | ||
| 922908553 VANGUARD REAL ESTATE | ||
| 3136AVMS5 FED NATL MTG ASSN | ||
| 3138XFYH2 FNMA POOL #AV4311 | ||
| 30303M102 META PLATFORMS INC | 60,668 | 120,163 |
| 922031760 VANGUARD HIGH YIELD | ||
| 316390152 FIDELITY ADV INTL RL | ||
| 3140J5LJ6 FNMA POOL #BM1228 | ||
| 36230UGA1 GNMA POOL #759193 3. | ||
| 90276RBD9 UBS COMMERCIAL MORTG | ||
| 418056107 HASBRO INC | ||
| 464287499 ISHARES RUSSELL MID- | ||
| 3132A5A88 FHLMC POOL #ZS4531 | ||
| 3132A9RT6 FHLMC POOL #ZS8598 | ||
| 693391559 PIMCO EMERG MKTS BD- | ||
| 464287465 ISHARES MSCI EAFE ET | ||
| 464287200 ISHARES CORE S & P 5 | ||
| 464287481 ISHARES RUSSELL MID- | ||
| 464287473 ISHARES RUSSELL MID- | ||
| 464287630 ISHARES RUSSELL 2000 | ||
| 9ZZ99V653 CALL WRITE HOT @ 65. | ||
| 7591EP100 REGIONS FINL CORP NE | 43,525 | 40,962 |
| 00724F101 ADOBE INC | 38,959 | 50,040 |
| 007903107 ADVANCED MICRO DEVIC | 37,171 | 66,908 |
| 580135101 MCDONALDS CORP | 56,727 | 57,373 |
| 855244109 STARBUCKS CORP COM | 49,218 | 45,864 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287648 ISHARES RUSSELL 2000 | AT COST | 279,705 | 474,567 |
| 464287473 ISHARES RUSSELL MID- | AT COST | 278,398 | 792,111 |
| 36230UGA1 GNMA POOL #759193 3. | AT COST | 913 | 851 |
| 464287465 ISHARES MSCI EAFE ET | AT COST | 354,728 | 521,395 |
| 464287481 ISHARES RUSSELL MID- | AT COST | 242,201 | 1,048,778 |
| 3138XFYH2 FNMA POOL #AV4311 | AT COST | 2,467 | 2,274 |
| 464287630 ISHARES RUSSELL 2000 | AT COST | 306,513 | 456,716 |
| 693391559 PIMCO EMERG MKTS BD- | AT COST | 581,419 | 522,971 |
| 464287200 ISHARES CORE S & P 5 | AT COST | 357,821 | 1,534,202 |
| 464287234 ISHARES MSCI EMERGIN | AT COST | 647,698 | 609,441 |
| 256206103 DODGE & COX INTL STO | AT COST | 47,613 | 130,458 |
| 3132A5A88 FHLMC POOL #ZS4531 | AT COST | 3,453 | 3,165 |
| 316390152 FIDELITY ADV INTL RL | AT COST | 144,197 | 129,651 |
| 3132A9RT6 FHLMC POOL #ZS8598 | AT COST | 7,707 | 7,150 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 388,341 | 392,521 |
| 464287499 ISHARES RUSSELL MID- | AT COST | 150,227 | 240,082 |
| 3140J5LJ6 FNMA POOL #BM1228 | AT COST | 28,422 | 25,728 |
| 922031760 VANGUARD HIGH YIELD | AT COST | 593,830 | 546,121 |
| 3140H1W22 FNMA POOL #BJ0664 | AT COST | 22,987 | 20,680 |
| 24899I8H0 CALL WRITE EEM @ 46. | |||
| 23399BOA9 CALL WRITE IVV @ 412 | |||
| 23399BTW6 CALL WRITE IVV @ 420 | |||
| 1MI997W79 CALL WRITE EFA @ 75. | |||
| 1Z699I4R6 CALL WRITE IWO @ 245 | |||
| 25L99T4D1 CALL WRITE EFA @ 75. | |||
| 0LX99IB82 CALL WRITE EEM @ 44. | |||
| 4IU99FQ05 CALL WRITE IWN @ 151 | |||
| 4IU99FQ13 CALL WRITE IWN @ 153 | |||
| 94I99AO57 CALL WRITE IWR @ 72. | |||
| 94I99AUG6 CALL WRITE IWR @ 74. | |||
| 018996AR9 CALL WRITE IWS @ 113 | |||
| 018996B80 CALL WRITE IWS @ 115 | |||
| 85I99EUJ0 CALL WRITE IWO @ 235 | |||
| 14041NGB1 CAPITAL ONE MULTI-AS | AT COST | 50,086 | 50,157 |
| 3136AVMS5 FED NATL MTG ASSN | AT COST | 12,297 | 11,135 |
| 90276RBD9 UBS COMMERCIAL MORTG | AT COST | 73,831 | 64,572 |
| Description | Amount |
|---|---|
| CY PURCHASE OF ACCRUED INTEREST | 1,016 |
| MUTUAL FUND TIMING ADJ | 760 |
| PRIOR YEAR CALL OPTIONS ADJUSTMENT | 31,023 |
| CALL OPTIONS ADJUSTMENT | 21,009 |
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES - ADR FEES | 332 | 332 | 0 |
| Description | Amount |
|---|---|
| PY PURCHASE OF ACCRUED INTEREST | 951 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CALL OPTIONS | 58,491 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 5,995 | 5,995 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 6,866 | 6,866 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 296 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,433 | 1,433 | 0 |