| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE | 1,000 | 500 | 500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HARBOR CAP APPR FD | AT COST | 129,058 | 190,058 |
| MFS VAL FD | AT COST | 163,104 | 217,130 |
| OPPENHEIMER DVLPING MKTS FD | AT COST | 31,127 | 39,669 |
| PRINCIPAL MIDCAP BLEND FD | AT COST | 39,465 | 49,055 |
| T ROWE PRICE NEW HORIZONS FD | AT COST | 40,204 | 49,609 |
| T ROWE PRICE RL EST FD | AT COST | 8,066 | 9,814 |
| VANGUARD INTERMED BD FD | AT COST | 47,576 | 45,116 |
| BLACKROCK FDS II STRG OPP FD | AT COST | 35,628 | 33,794 |
| ISHARES MSCI EAFE INDEX FD | AT COST | 92,689 | 91,991 |
| WISDOMTREE DIEEFA H/Y EQ FD | AT COST | 93,600 | 83,498 |
| LITMAN GREGORY ALT STRAT | AT COST | 57,731 | 54,992 |
| DODGE & COX INC FD | AT COST | 47,632 | 45,373 |
| ISHARES CORE S&P 500 ETF | AT COST | 158,534 | 254,126 |
| VANGUARD REIT ETF | AT COST | 69,162 | 63,757 |
| TOUCHSTONE ACTIVE BOND | AT COST | 27,966 | 26,077 |
| SEAFARER INTMDT BOND | AT COST | 33,000 | 28,274 |
| HARDING LOEVNER INTL EQUITY | AT COST | 82,000 | 75,681 |
| VANGUARD FTSE DEVELOPED MARKET | AT COST | 14,077 | 11,872 |
| GOLDMAN SACHS ABS RETURN TRACK | AT COST | 57,000 | 54,990 |
| ENTRUSTPERMAL ALTERNATIVE CORE | AT COST | 33,926 | 30,972 |
| EATON VANCE FLOATING RATE I | AT COST | 37,000 | 35,508 |
| ISHARES BARCLAYS TIPS BOND FUN | AT COST | 24,990 | 24,092 |
| ISHARES CORE S&P MID-CAP ETF | AT COST | 23,202 | 19,927 |
| ISHARES CORE S&P SMALL CAP ETF | AT COST | 23,752 | 19,756 |
| ISHARES S&P GLOB INFRAS INDEX | AT COST | 95,660 | 87,030 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 311 | 672 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE FEES | 10,950 | 10,950 | 0 | |
| OTHER MISC CHARITABLE EXPENSES | 770 | 0 | 770 |
| Description | Amount |
|---|---|
| ROUNDING ADJUSTMENT | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX - PRIOR YEA | 1,616 | 0 | 0 | |
| FEDERAL EXCISE TAX ESTIMATE | 1,960 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 904 | 904 | 0 | |
| FOREIGN TAXES PAID - NQDI | 147 | 147 | 0 |