| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 750 | 750 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NUVEEN INFLATION PRO SEC CL I | AT COST | 57,468 | 60,125 |
| NUVEEN HIGH INCOME BD FD CL I | |||
| AMERICAN EUROPACIFIC GRWTH F2 | AT COST | 96,602 | 114,200 |
| CREDIT SUISSE COMM RET ST CO | |||
| T ROWE PRICE INTL BD FD | |||
| ABERDEEN FDS EMRGN MKT INSTL | AT COST | 108,933 | 106,023 |
| GOLDMAN SACHS MC VAL CL INS | AT COST | 33,532 | 33,426 |
| NEUBERGER BERMAN GENESIS INSTL | AT COST | 31,202 | 34,816 |
| NUVEEN REAL EST SECURIT CL I | AT COST | 59,540 | 72,319 |
| SCOUT INTERNATIONAL FD | |||
| AMER CENT DIVERSIFI BOND INS | |||
| NUVEEN DIVIDEND VAL FD C; I | AT COST | 104,445 | 123,205 |
| TFS MARKET NEUTRAL FUND | |||
| HARBOR CAPITAL APRCTION INST | AT COST | 74,813 | 127,189 |
| NUVEEN MID CAP GRWTH OPP FD CL | AT COST | 26,996 | 36,043 |
| BAIRD AGGREGATE BOND FD INSTL | AT COST | 107,018 | 106,118 |
| LOOMIS SAYLES STRATEGIC ALPHA | AT COST | 57,623 | 55,133 |
| FEDERATED INST HI YLD BD FD | AT COST | 90,000 | 85,042 |
| GOLDMAN SACHS COMM STRAT INS | AT COST | 60,490 | 44,801 |
| ISHARES CORE MSCI EAFE ETF | AT COST | 98,200 | 97,884 |
| ISHARES CORE MSCI EMERGING MKT | AT COST | 96,889 | 95,915 |
| ROBECO BOSTON PARTNERS L S RSR | |||
| ROBECO BOSTON PARTNERS L S RSR | AT COST | 65,000 | 62,165 |
| VANGUARD TOTAL INTL BD IDX ETF | AT COST | 41,343 | 41,246 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - INCOME (ALLOCABLE | 1,235 | 1,235 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 748 | 748 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 673 |
| ROUNDING ADJUSTMENT | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER ALLOCABLE EXPENSE-INCOME | 20 | 0 | 20 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 288 | 288 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 508 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,784 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 63 | 63 | 0 |