| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,000 | 1,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 670690387 NUVEEN INFLATION PRO | 20,580 | 19,308 |
| 78012KSL2 RBC 24M SPX LBR MTN | ||
| 024932600 AMER CENT DIVERSIFI | 20,000 | 19,827 |
| 74442J307 PRUDENTIAL SHORT DUR | ||
| 31420B300 FEDERATED INST HI YL | 60,000 | 54,688 |
| 94986R5R8 WFC 24M SPX LBR MTN | 8,000 | 8,390 |
| 67065Q699 NUVEEN SHORT DUR HI | ||
| 06367TVS6 BMO 24M SPX TW MTN | 8,000 | 8,532 |
| 63872T620 LOOMIS SAYLES STRATE | 20,000 | 19,296 |
| 48130UCQ6 JPM 24M SPX TW MTN | 8,000 | 6,966 |
| 48130UCN3 JPM 24M SPX 1.5X LBR | 8,000 | 7,439 |
| 87234N765 TCW EMERGING MARKETS | 25,000 | 22,271 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 78012KSM0 RBC 24M SPX TW | ||
| 06828M876 BARON EMERGING MARKE | 33,852 | 34,154 |
| 922908686 VANGUARD SMALL CAP I | 30,759 | 32,460 |
| 79471L602 SALIENT MLP ENERGY I | 7,188 | 5,980 |
| 46432F834 ISHARES CORE MSCI TO | 23,994 | 24,164 |
| 922908710 VANGUARD 500 INDEX A | 150,155 | 179,363 |
| 92914A810 VOYA INTERNATIONAL R | 38,728 | 32,099 |
| 670678507 NUVEEN REAL ESTATE S | 38,266 | 34,646 |
| 74925K581 ROBECO BOSTON PARTNE | 6,578 | 6,295 |
| 149498107 CAUSEWAY EMERGING MA | 33,178 | 31,863 |
| 00888Y508 INV BALANCE RISK COM | 13,079 | 12,714 |
| 09253F408 ISHARES MSCI EAFE IN | 76,051 | 72,301 |
| 922908645 VANGUARD MID-CAP IND | 15,000 | 14,256 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 51 | 51 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 51 | 51 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 2,518 | 1,244 | 1,244 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 61 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAXES | 25 | 0 | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 572 | 572 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 211 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 91 | 91 | 0 |