| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 552983694 MFS VALUE FUND | AT COST | 160,892 | 184,410 |
| 464287598 ISHARES RUSSELL 1000 | AT COST | 318,281 | 362,061 |
| 87234N880 TCW TOTAL RETURN BON | AT COST | 134,738 | 142,952 |
| 78464A417 SPDR LEHMAN HIGH YIE | |||
| 92206C102 VANGUARD SHORT-TERM | |||
| 92203J407 VANGUARD TOTAL INTER | AT COST | 30,618 | 32,437 |
| 46429B267 ISHARES US TREASURY | AT COST | 116,429 | 125,141 |
| 24610B859 DELAWARE SMALL CAP C | AT COST | 148,486 | 176,453 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 135,618 | 156,143 |
| 464287614 ISHARES RUSSELL 1000 | AT COST | 240,545 | 368,221 |
| 0075W0759 EDGEWOOD GROWTH FUND | AT COST | 121,838 | 174,568 |
| 77956H864 T ROWE PRICE EMERGIN | |||
| 68380L407 OPPENHEIMER INTERNAT | |||
| 09251M504 BLACKROCK EQTY DIVID | AT COST | 192,518 | 184,122 |
| 92206C870 VANGUARD INTRMDIATE- | AT COST | 191,932 | 218,954 |
| 413838731 OAKMARK INTERNATIONA | AT COST | 106,449 | 133,664 |
| 46435U853 ISH USD HIGH YIELD | AT COST | 32,597 | 33,297 |
| 52469H784 CLEARBRIDGE LARGE CA | AT COST | 127,689 | 170,685 |
| 641224811 NEUBERGER BERMAN INT | |||
| 92206C771 VANGUARD MORTGAGE-BA | AT COST | 141,129 | 143,502 |
| 72201M685 PIMCO INVESTMENT GRA | AT COST | 207,803 | 219,591 |
| 78468R663 SPDR BLOOMBERG BARCL | AT COST | 144,440 | 144,327 |
| 38147N293 GS GQG PARTNERS | AT COST | 158,483 | 165,156 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 76,206 | 111,610 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER INVESTMENT FEE | 12,085 | 12,085 | 0 |
| Description | Amount |
|---|---|
| INCOME ADJUSTMENT | 49 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 14,366 | 8,619 | 5,746 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 540 | 540 | 0 | |
| EXCISE TAX ESTIMATES | 2,500 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 143 | 143 | 0 |