| 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 |
|---|---|---|
| 19765N518 COLUMBIA INCOME FD C | 112,273 | 118,077 |
| 057071854 BAIRD AGGREGATE BOND | 180,500 | 186,127 |
| 31420B300 FEDERATED INST HI YL | 72,188 | 72,621 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 741479109 PRICE T ROWE GROWTH | 87,856 | 259,493 |
| 779556109 ROWE T PRICE MID-CAP | ||
| 779572106 T ROWE PRICE SMALL C | 66,168 | 130,516 |
| 670678507 NUVEEN REAL ESTATE S | ||
| 74254V273 PRINCIPAL GL R E SEC | 38,270 | 50,921 |
| 921921300 VANGUARD EQUITY INCO | 139,664 | 234,100 |
| 46434G103 ISHARES CORE MSCI EM | 73,820 | 93,719 |
| 46432F842 ISHARES CORE MSCI EA | 161,994 | 178,242 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287226 ISHARES CORE TOTAL U | |||
| 922908710 VANGUARD 500 INDEX A | AT COST | 202,723 | 300,043 |
| 464288612 ISHARES BARCLAYS INT | AT COST | 311,348 | 316,105 |
| 921910501 VANGUARD INTL GRWTH | AT COST | 28,544 | 51,735 |
| 412295107 HARDING LOEVNER INTL | AT COST | 108,188 | 153,516 |
| 808524870 SCHWAB U.S. TIPS ETF | AT COST | 62,552 | 66,198 |
| 46429B697 ISHARES MSCI USA MIN | |||
| CASH CASH | |||
| 464288646 ISHARES BARCLAYS 1 3 | AT COST | 77,288 | 77,337 |
| 922908553 VANGUARD REIT ETF | AT COST | 73,698 | 76,851 |
| 316146265 FIDELITY MID CAP IND | AT COST | 157,780 | 163,261 |
| Description | Amount |
|---|---|
| ROUNDING | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 695 | 0 | 695 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEE REFUND | 88 | 0 | |
| OTHER INCOME | 21 | 21 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 452 | 452 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 304 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 2,552 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 64 | 64 | 0 |