| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,000 | 1,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMERICAN BEACON STEPHENS MID C | |||
| AMERICAN CENTURY HIGH INCOME F | |||
| BARON EMERGING MARKETS INSTITU | |||
| CAUSEWAY EMERGING MARKETS INST | |||
| FIDELITY INTERMEDIATE MUNI INC | |||
| HARDING LOEVNER INTERNATIONAL | |||
| ISHARES CORE MSCI EMERGING MKT | |||
| ISHARES MSCI EAFE INTERNATIONA | |||
| ISHARES MSCI EAFE VALUE ETF | |||
| JP MORGAN US SMALL COMPANY CL | |||
| NUVEEN ALL AMERICAN MUNI BD FD | |||
| SCHWAB U S TIPS ETF | |||
| SCHWAB US REIT ETF | |||
| VANGUARD 500 INDEX ADMIRAL | |||
| VANGUARD MID CAP INDEX ADM | |||
| VANGUARD MIDCAP VALUE INDEX AD | |||
| 06828M876 BARON EMERGING MARKE | AT COST | 13,398 | 17,953 |
| 922020805 VANGUARD SHORT-TERM | AT COST | 15,962 | 16,148 |
| 412295107 HARDING LOEVNER INTL | AT COST | 16,803 | 20,925 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 39,731 | 49,074 |
| 024524217 AMERICAN BEACON STEP | AT COST | 48,360 | 66,726 |
| 922908686 VANGUARD SMALL CAP I | AT COST | 44,112 | 53,677 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 392,017 | 474,322 |
| 921937694 VANGUARD MIDCAP VALU | AT COST | 44,371 | 48,231 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 15,895 | 16,001 |
| 808524847 SCHWAB US REIT ETF | AT COST | 54,539 | 48,829 |
| 149498107 CAUSEWAY EMERGING MA | AT COST | 13,315 | 16,158 |
| 922908645 VANGUARD MID-CAP IND | AT COST | 46,001 | 56,429 |
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 13,378 | 21,021 |
| 31638R683 FIDELITY ADVISOR INT | AT COST | 65,732 | 67,560 |
| 09253F408 ISHARES MSCI EAFE IN | AT COST | 110,406 | 121,078 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 22,577 | 22,819 |
| 024932154 AMERICAN CENTURY HIG | AT COST | 37,166 | 38,558 |
| 808524870 SCHWAB U.S. TIPS ETF | AT COST | 22,721 | 24,956 |
| 258620103 DOUBLELINE TOTAL RET | AT COST | 11,698 | 11,642 |
| 67065Q855 NUVEEN ALL AMERICAN | AT COST | 69,043 | 71,732 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 1,575 | 1,575 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 1,527 | 0 | 0 |
| 000000000 MISCELLANEOUS ENTRY | 731 | 731 |
| Description | Amount |
|---|---|
| ROUNDING ADJUSTMENT | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC EXPENSES | 6,205 | 0 | 6,205 | |
| STATE FILING FEE/TAX | 32,442 | 0 | 32,442 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 4,901 | 4,411 | 490 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 411 | 411 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 172,487 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 53 | 53 | 0 |