| 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 | 24,745 | 24,689 |
| 024932154 AMERICAN CENTURY HIG | 24,504 | 24,824 |
| 74440B884 PGIM TOTAL RETURN BO | 57,349 | 58,771 |
| 258620103 DOUBLELINE TOTAL RET | ||
| 057071854 BAIRD AGGREGATE BOND | 65,361 | 67,773 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 922908553 VANGUARD REIT ETF | 14,137 | 14,863 |
| 74254V273 PRINCIPAL GL R E SEC | 20,785 | 21,979 |
| 78462F103 SPDR S P 500 ETF | 155,769 | 257,603 |
| 46434G103 ISHARES CORE MSCI EM | 28,597 | 33,998 |
| 46432F842 ISHARES CORE MSCI EA | 23,400 | 25,011 |
| 922908686 VANGUARD SMALL CAP I | ||
| 921910501 VANGUARD INTL GRWTH | 25,718 | 43,459 |
| 06828M876 BARON EMERGING MARKE | 29,230 | 37,542 |
| 779556109 ROWE T PRICE MID-CAP | 19,837 | 29,954 |
| 779572106 T ROWE PRICE SMALL C | ||
| 464288885 ISHARES MSCI EAFE GR | ||
| 024524217 AMERICAN BEACON STEP | 24,975 | 35,827 |
| 524686524 CLEARBRIDGE INTERNAT | 32,610 | 44,616 |
| 670678507 NUVEEN REAL ESTATE S | 8,652 | 7,095 |
| 464287614 ISHARES RUSSELL 1000 | 72,769 | 102,485 |
| 464287499 ISHARES RUSSELL MIDC | 75,943 | 94,530 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287598 ISHARES RUSSELL 1000 | AT COST | 25,361 | 25,842 |
| 19765P596 COLUMBIA SMALL CAP G | AT COST | 14,340 | 30,723 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 69 | 69 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 69 | 69 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 1,480 | 1,462 | 1,462 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJ | 48 |
| ROC ADJ OF CY SALES | 4 |
| ROUNDING | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 60 | 0 | 60 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 2 | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 168 | 168 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 61 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,356 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 39 | 39 | 0 |