| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,000 | 1,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED ASSET STATEMENT | |||
| 921943858 VANGUARD FTSE DEV MK | AT COST | 18,135 | 17,526 |
| 904504842 UNDISCOVERED MGRS BE | AT COST | 10,724 | 17,547 |
| 72201U638 PIMCO MORTAGE OPP & | AT COST | 76,742 | 68,237 |
| 46653M849 JOHCM INTERNATIONAL | AT COST | 17,385 | 13,821 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 40,302 | 50,570 |
| 46432F339 ISHARES EDGE MSCI US | AT COST | 50,477 | 60,181 |
| 592905509 METROPOLITAN WEST T/ | AT COST | 78,021 | 66,768 |
| 957663503 WESTERN ASSET CORE P | AT COST | 64,290 | 52,246 |
| 38142V845 GOLDMAN SACHS INTL E | AT COST | 21,263 | 24,384 |
| 46137V357 INVESCO S&P 500 EQUA | AT COST | 75,933 | 77,132 |
| 09260C307 BLACKROCK SYSTEMATIC | AT COST | 10,880 | 10,506 |
| 922042858 VANGUARD FTSE EMERGI | AT COST | 9,389 | 6,349 |
| 46637K281 JPMORGAN HEDGED EQUI | AT COST | 10,808 | 10,153 |
| 589509207 MERGER FUND $0.156 | AT COST | 11,056 | 10,890 |
| 72201U455 PIMCO TRENDS MANAGED | AT COST | 8,800 | 11,107 |
| 922031786 VANGUARD LONG-TERM T | AT COST | 16,127 | 12,577 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 16,515 | 17,752 |
| 641224415 NEUBERGER BERMAN EME | AT COST | 22,216 | 19,093 |
| 40168W525 GUGGENHEIM TOTAL RET | AT COST | 78,475 | 66,348 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER ALLOCABLE EXPENSE-PRINCI | 15 | 0 | 15 | |
| OTHER ALLOCABLE EXPENSE-INCOME | 15 | 0 | 15 | |
| STATE FILING/TAXES PAID | 200 | 0 | 200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 108 | 108 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 434 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 677 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 37 | 37 | 0 |