| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS - FIXED | |||
| MUTUAL FUNDS - EQUITY | |||
| 57071854 BAIRD AGGREGATE BOND | AT COST | 117,613 | 116,524 |
| 256210105 DODGE & COX INCOME F | AT COST | 98,013 | 96,110 |
| 258620798 DOUBLELINE FLEXIBLE | AT COST | 59,247 | 59,115 |
| 316092857 FIDELITY REAL ESTATE | AT COST | 67,263 | 79,109 |
| 317609295 SEAFARER OVERSEAS GR | AT COST | 31,949 | 40,188 |
| 411511603 HARBOR FD LARGE CAP | AT COST | 68,885 | 87,842 |
| 461418444 WCM FOCUSED INTL GRO | AT COST | 41,252 | 61,174 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 200,714 | 219,603 |
| 464287499 ISHARES RUSSELL MID- | AT COST | 58,778 | 59,844 |
| 464287804 ISHARES CORE S&P SMA | AT COST | 48,889 | 49,994 |
| 464288273 ISHARES MSCI EAFE SM | AT COST | 39,198 | 40,600 |
| 552746364 MFS EMERGING MKTS DE | AT COST | 56,056 | 59,338 |
| 921937603 VANGUARD TOTAL BD MK | AT COST | 98,013 | 98,097 |
| 921939203 VANGUARD INTERNATION | AT COST | 68,612 | 69,353 |
| 936793686 WASATCH INTL OPPORTU | AT COST | 23,924 | 41,080 |
| 957663503 WESTERN ASSET CORE P | AT COST | 143,434 | 155,937 |
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 56,360 | 70,905 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 101,549 | 109,231 |
| 52106N459 LAZARD GLOBAL LISTED | AT COST | 59,839 | 58,009 |
| 74256W535 PRINCIPAL BLUE CHIP- | AT COST | 68,612 | 68,514 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 70,066 | 89,984 |
| 74440Y884 PGIM HIGH YIELD FUND | AT COST | 57,916 | 58,913 |
| 89154Q562 TOUCHSTONE SANDS EM | AT COST | 24,959 | 40,981 |
| 89355J656 TRANSAMERICA SM CAP | AT COST | 32,334 | 39,397 |
| 97717X669 WISDOMTREE U.S. QUAL | AT COST | 61,025 | 69,554 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 3,750 | 3,750 |
| Description | Amount |
|---|---|
| 2020 TRANSACTION POSTED IN 2021 | 1,743 |
| RETURN OF CAPITAL | 107 |
| ROUNDING | 7 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 600 | 0 | 600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 3,356 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 5,238 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 662 | 662 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 285 | 285 | 0 |