| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 2,500 | 2,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 31420B300 FEDERATED INST HI YL | 35,430 | 36,975 |
| 74440B884 PRUDENTIAL TOTAL RET | ||
| 258620103 DOUBLELINE TOTAL RET | ||
| 94986R3R0 WFC 24M EFA 25% LBR | ||
| 693390882 P I M C O FOREIGN BO | ||
| 94986R3Q2 WFC 24M EEM LBR MTN | ||
| 48129MNB8 JPM 24M SPX 1.5X LBR | 17,000 | 18,260 |
| 48129MNE2 JPM 24M IYR 2X LBR M | 5,000 | 5,632 |
| 63872T620 LOOMIS SAYLES STRATE | ||
| 78012KYS0 RBC 24M SPX LBR MTN | ||
| 46647MRJ4 JPM 24M BCOM 2X LBR | 17,000 | 16,024 |
| 06367TTD2 BMO 24M IYR LBR MTN | ||
| 464287226 ISHARES CORE TOTAL U | 71,073 | 71,009 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00203H446 AQR LONG SHORT EQUIT | ||
| 670678507 NUVEEN REAL ESTATE S | 33,370 | 34,789 |
| 464287614 ISHARES RUSSELL 1000 | 90,259 | 144,381 |
| 64128R608 NEUBERGER BERMAN LON | ||
| 74925K581 ROBECO BOSTON PARTNE | ||
| 779556109 ROWE T PRICE MID-CAP | 12,177 | 22,265 |
| 701769408 PARNASSUS CORE EQUIT | ||
| 149498107 CAUSEWAY EMERGING MA | 9,714 | 9,934 |
| 77957Y106 T ROWE PRICE MID CAP | 10,973 | 13,479 |
| 412295107 HARDING LOEVNER INTL | 70,137 | 77,209 |
| 06828M876 BARON EMERGING MARKE | 65,907 | 71,548 |
| 670678879 NUVEEN DIVIDEND VALU | 75,192 | 90,998 |
| 74254V273 PRINCIPAL GL R E SEC | ||
| 921910501 VANGUARD INTL GRWTH | ||
| 00888Y508 INV BALANCE RISK COM | ||
| 701765406 PARNASSUS ENDEAVOR I | ||
| 931142103 WAL MART STORES INC | 10,939 | 12,694 |
| 779572106 T ROWE PRICE SMALL C | 20,000 | 22,247 |
| 369604103 GENERAL ELECTRIC CO | ||
| 524686524 LEGG MASON CLEARBRID | 15,220 | 15,064 |
| 00769G543 CAMBIAR INTL EQUITY | 13,778 | 14,146 |
| 4812A1696 JPMORGAN TR I US SMA | 40,588 | 41,391 |
| 464287499 ISHARES RUSSELL MIDC | 40,709 | 40,760 |
| 09253F408 ISHARES MSCI EAFE IN | 80,706 | 83,863 |
| 741479109 PRICE T ROWE GROWTH | 36,058 | 36,376 |
| 464287473 ISHARES RUSSELL MIDC | 50,730 | 51,046 |
| 922908710 VANGUARD 500 INDEX A | 39,779 | 43,122 |
| 024524217 AMERICAN BEACON STEP | 25,367 | 25,107 |
| Description | Amount |
|---|---|
| ROUNDING ADJUSTMENT | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 25 | 0 | 25 |
| Description | Amount |
|---|---|
| NUVEEN EARN-OUT PAYMENT | 20 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 571 | 571 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 1,444 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,802 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 28 | 28 | 0 |