| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 31420B300 FEDERATED INST HI YL | 18,596 | 18,512 |
| 057071854 BAIRD AGGREGATE BOND | 36,921 | 38,884 |
| 464288612 ISHARES BARCLAYS INT | 55,706 | 58,388 |
| 87234N765 TCW EMERGING MARKETS | 13,227 | 12,045 |
| 693390882 P I M C O FOREIGN BO | 11,678 | 11,818 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 921921300 VANGUARD EQUITY INCO | 47,547 | 76,447 |
| 741479109 PRICE T ROWE GROWTH | 23,009 | 62,780 |
| 779556109 ROWE T PRICE MID-CAP | 14,883 | 29,706 |
| 779572106 T ROWE PRICE SMALL C | 17,015 | 33,957 |
| 46434G103 ISHARES CORE MSCI EM | 23,138 | 30,748 |
| 46432F842 ISHARES CORE MSCI EA | 19,664 | 22,683 |
| 922908710 VANGUARD 500 INDEX A | 58,392 | 94,060 |
| 412295107 HARDING LOEVNER INTL | 14,890 | 21,941 |
| 46429B697 ISHARES MSCI USA MIN | 43,408 | 55,576 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 23,604 | 23,077 |
| 922908553 VANGUARD REIT ETF | AT COST | 12,886 | 14,963 |
| 921910501 VANGUARD INTL GRWTH | AT COST | 12,219 | 23,872 |
| 922042676 VANGUARD GLBL EX US | AT COST | 6,735 | 7,178 |
| 464287226 ISHARES CORE TOTAL U | AT COST | 40,012 | 40,711 |
| 641224415 NEUBERGER BERMAN EME | AT COST | 11,357 | 14,489 |
| Description | Amount |
|---|---|
| ROUNDING ADJUSTMENT | 8 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILING FEE | 104 | 0 | 104 | |
| ADMINISTRATIVE CHARGES | 3,240 | 0 | 3,240 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 1 | 1 | |
| RETURNED AWARDS | 1,000 | 0 |
| Description | Amount |
|---|---|
| ROC ADJUSTMENT ON CY SALES | 5 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 90 | 90 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 133 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 31 | 31 | 0 |