| 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 | 58,195 | 58,545 |
| 19765N518 COLUMBIA INCOME FD C | 92,072 | 96,314 |
| 258620103 DOUBLELINE TOTAL RET | ||
| 057071854 BAIRD AGGREGATE BOND | 108,753 | 114,275 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 741479109 PRICE T ROWE GROWTH | 71,682 | 211,720 |
| 779556109 ROWE T PRICE MID-CAP | 58,598 | 122,081 |
| 921921300 VANGUARD EQUITY INCO | 113,744 | 184,612 |
| 74254V273 PRINCIPAL GL R E SEC | 31,882 | 42,370 |
| 29875E100 AMERICAN EUROPACIFIC | 80,202 | 144,606 |
| 779572106 T ROWE PRICE SMALL C | 53,381 | 106,425 |
| 670678507 NUVEEN REAL ESTATE S | ||
| 46432F842 ISHARES CORE MSCI EA | 79,795 | 90,356 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 922908710 VANGUARD 500 INDEX A | AT COST | 164,020 | 238,769 |
| 464288612 ISHARES BARCLAYS INT | AT COST | 243,302 | 248,121 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 54,585 | 76,436 |
| 808524870 SCHWAB U.S. TIPS ETF | AT COST | 49,955 | 52,883 |
| 46429B697 ISHARES MSCI USA MIN | |||
| 412295107 HARDING LOEVNER INTL | AT COST | 70,060 | 99,413 |
| CASH CASH | |||
| 464288646 ISHARES BARCLAYS 1 3 | AT COST | 103,388 | 103,207 |
| 922908553 VANGUARD REIT ETF | AT COST | 62,597 | 64,942 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 554 | 0 | 554 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 76 | 76 |
| Description | Amount |
|---|---|
| ROUNDING ADJ | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 243 | 243 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 672 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 2,100 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 51 | 51 | 0 |