| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 641224811 NEUBERGER BERMAN INT | |||
| 808524607 SCHWAB US SMALL-CAP | AT COST | 58,365 | 84,283 |
| 552983694 MFS VALUE FUND | AT COST | 95,846 | 107,834 |
| 92206C102 VANGUARD SHORT-TERM | |||
| 77956H864 T ROWE PRICE EMERGIN | |||
| 52469H784 CLEARBRIDGE LARGE CA | AT COST | 71,572 | 93,495 |
| 72201M784 PIMCO FOREIGN BOND | AT COST | 135,906 | 139,649 |
| 92206C870 VANGUARD INTRMDIATE- | AT COST | 162,937 | 183,109 |
| 464287598 ISHARES RUSSELL 1000 | AT COST | 197,091 | 219,862 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 146,590 | 194,734 |
| 87234N880 TCW TOTAL RETURN BON | AT COST | 129,195 | 137,921 |
| 464287614 ISHARES RUSSELL 1000 | AT COST | 134,582 | 202,558 |
| 46429B267 ISHARES US TREASURY | AT COST | 126,694 | 136,609 |
| 09251M504 BLACKROCK EQTY DIVID | AT COST | 115,142 | 110,946 |
| 46435U853 ISH USD HIGH YIELD | AT COST | 46,654 | 47,985 |
| 61KR30000 ASSET ON STATEMENT 2 | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 20,223 | 26,057 |
| 78468R663 SPDR BLOOMBERG BARCL | AT COST | 173,387 | 173,339 |
| 92206C771 VANGUARD MORTGAGE-BA | AT COST | 138,970 | 138,744 |
| 72201M685 PIMCO INVESTMENT GRA | AT COST | 172,791 | 184,141 |
| 0075W0759 EDGEWOOD GROWTH FUND | AT COST | 68,488 | 94,600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 10 | 0 | 10 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 86 |
| ROUNDING | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 396 | 396 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 571 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 576 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 32 | 32 | 0 |