| 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 | 64,814 | 64,213 |
| 256210105 DODGE & COX INCOME F | AT COST | 54,012 | 52,964 |
| 258620798 DOUBLELINE FLEXIBLE | AT COST | 43,843 | 43,666 |
| 316092857 FIDELITY REAL ESTATE | AT COST | 37,089 | 43,603 |
| 317609295 SEAFARER OVERSEAS GR | AT COST | 17,523 | 22,147 |
| 411511603 HARBOR FD LARGE CAP | AT COST | 38,011 | 48,408 |
| 461418444 WCM FOCUSED INTL GRO | AT COST | 22,733 | 33,711 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 110,536 | 120,876 |
| 464287499 ISHARES RUSSELL MID- | AT COST | 32,385 | 32,973 |
| 464287804 ISHARES CORE S&P SMA | AT COST | 26,961 | 27,570 |
| 464288273 ISHARES MSCI EAFE SM | AT COST | 21,579 | 22,350 |
| 552746364 MFS EMERGING MKTS DE | AT COST | 30,865 | 32,701 |
| 921937603 VANGUARD TOTAL BD MK | AT COST | 54,012 | 54,059 |
| 921939203 VANGUARD INTERNATION | AT COST | 37,810 | 38,218 |
| 936793686 WASATCH INTL OPPORTU | AT COST | 13,185 | 22,638 |
| 957663503 WESTERN ASSET CORE P | AT COST | 79,227 | 85,933 |
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 31,173 | 39,218 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 55,997 | 60,177 |
| 52106N459 LAZARD GLOBAL LISTED | AT COST | 32,998 | 31,967 |
| 74256W535 PRINCIPAL BLUE CHIP- | AT COST | 37,810 | 37,756 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 39,031 | 49,578 |
| 74440Y884 PGIM HIGH YIELD FUND | AT COST | 31,983 | 32,466 |
| 89154Q562 TOUCHSTONE SANDS EM | AT COST | 13,822 | 22,584 |
| 89355J656 TRANSAMERICA SM CAP | AT COST | 17,819 | 21,711 |
| 97717X669 WISDOMTREE U.S. QUAL | AT COST | 33,595 | 38,312 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 3,750 | 3,750 |
| Description | Amount |
|---|---|
| 2020 TRANSACTIONS POSTED IN 2021 | 1,011 |
| RETURN OF CAPITAL COST ADJUSTMENT | 72 |
| ROUNDING ADJUSTMENT | 4 |
| 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 | 2,041 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 3,016 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 354 | 354 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 149 | 149 | 0 |