| 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 |
|---|---|---|
| 057071854 BAIRD AGGREGATE BOND | 167,623 | 177,088 |
| 464288612 ISHARES BARCLAYS INT | 163,038 | 172,736 |
| 31420B300 FEDERATED INST HI YL | 46,607 | 48,239 |
| 258620103 DOUBLELINE TOTAL RET | 90,329 | 86,416 |
| 693390882 P I M C O FOREIGN BO | 29,778 | 29,999 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 741479109 PRICE T ROWE GROWTH | 67,000 | 200,623 |
| 779572106 T ROWE PRICE SMALL C | 54,410 | 112,182 |
| 921921300 VANGUARD EQUITY INCO | 76,054 | 139,497 |
| 29875E100 AMERICAN EUROPACIFIC | 83,588 | 154,837 |
| 74254V273 PRINCIPAL GL R E SEC | 26,903 | 35,754 |
| 779556109 ROWE T PRICE MID-CAP | 49,406 | 102,931 |
| 670678507 NUVEEN REAL ESTATE S | 44,224 | 46,641 |
| 46432F842 ISHARES CORE MSCI EA | 70,371 | 79,277 |
| 46429B697 ISHARES MSCI USA MIN | 97,423 | 136,988 |
| 412295107 HARDING LOEVNER INTL | 75,713 | 99,911 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 46434G103 ISHARES CORE MSCI EM | AT COST | 50,040 | 64,980 |
| 808524870 SCHWAB U.S. TIPS ETF | AT COST | 45,910 | 51,258 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 110,864 | 159,336 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC EXPENSES | 1,575 | 0 | 1,575 | |
| STATE FILING FEE/TAX | 188 | 0 | 188 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 691 | 0 | |
| OTHER INCOME | 2 | 2 |
| Description | Amount |
|---|---|
| ROUNDING | 1 |
| REFUND OF DEPOSIT | 1,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 228 | 228 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 43 | 43 | 0 |