| 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 |
|---|---|---|
| 06375M6X8 BMO 12M SPX 2X MTN | ||
| 06375M6Y6 BMO 12M MXEA 2X LBR | ||
| 06375M6Z3 BMO 12M MXEF 2X LBR | ||
| 48133XNX0 JPM 12M SPX 2X LBR L |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 22160K105 COSTCO WHOLESALE COR | 1,420 | 38,483 |
| 30231G102 EXXON MOBIL CORP | 3,069 | 25,494 |
| 580135101 MCDONALDS CORP COM | 12,549 | 67,834 |
| 037833100 APPLE INC | 874 | 53,339 |
| G1151C101 ACCENTURE PLC IRELAN | 3,976 | 47,492 |
| 20825C104 CONOCOPHILLIPS | 23,208 | 38,280 |
| 369550108 GENERAL DYNAMICS COR | 11,581 | 100,126 |
| 46625H100 J P MORGAN CHASE CO | 6,082 | 108,109 |
| 931142103 WAL MART STORES INC | 13,588 | 85,652 |
| 166764100 CHEVRON CORP COM | 12,396 | 23,609 |
| 56585A102 MARATHON PETROLEUM C | 14,286 | 38,502 |
| 29444U700 EQUINIX INC | 27,623 | 40,544 |
| 30063P105 EXACT SCIENCES CORPO | 23,011 | 30,680 |
| 68389X105 ORACLE CORPORATION | 38,184 | 36,661 |
| 92537N108 VERTIV HOLDINGS CO | 36,825 | 36,923 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 025083874 AMERICAN CENT ULTRA | AT COST | 76,410 | 123,726 |
| 19765N245 COLUMBIA DIVIDEND IN | |||
| 56063J344 NYLI FLOATING RATE F | AT COST | 182,509 | 184,094 |
| 101156602 BOSTON TRUST WALDEN | AT COST | 40,920 | 42,996 |
| 779556109 T ROWE PRICE MID CAP | |||
| 06828M876 BARON EMERGING MARKE | |||
| 524686524 CLEARBRIDGE INTERNAT | |||
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 89,796 | 89,119 |
| 779572106 T ROWE PRICE SMALL C | AT COST | 59,170 | 66,987 |
| 922042858 VANGUARD FTSE EMERGI | |||
| 78467Y107 SPDR S P MIDCAP 400 | AT COST | 43,607 | 287,638 |
| 921910501 VANGUARD INTERNATION | AT COST | 143,277 | 162,844 |
| 149498107 CAUSEWAY EMERGING MA | AT COST | 261,847 | 259,211 |
| 31635V729 FIDELITY LARGE CAP G | AT COST | 107,590 | 156,143 |
| 670678507 NUVEEN REAL ESTATE S | |||
| 693390882 PIMCO INTL BD FD US | AT COST | 189,457 | 195,141 |
| CASH CASH | |||
| 057071854 BAIRD AGGREGATE BOND | AT COST | 183,797 | 186,440 |
| 192476505 COHEN STEERS REALTY | AT COST | 111,854 | 109,856 |
| 19765Y340 COLUMBIA SMALL CAP G | AT COST | 66,375 | 74,218 |
| 19766M840 COLUMBIA DIVIDEND IN | AT COST | 266,254 | 275,785 |
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 392,905 | 428,387 |
| 779556406 ROWE T PRICE MID CAP | AT COST | 217,155 | 236,107 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 4,865 | 4,865 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 4,865 | 4,865 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 4,311 | 4,319 | 4,319 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 707 |
| ROC ON CY SALES | 821 |
| 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 | 368 | 368 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 110 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,523 | 1,523 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 4,405 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 4,676 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,522 | 1,522 | 0 |