| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED | AT COST | 646,007 | 839,518 |
| 19765N245 COLUMBIA DIVIDEND IN | AT COST | 212,104 | 241,396 |
| 091936286 ISHARES RUSSELL MID | AT COST | 73,590 | 77,730 |
| 19765P596 COLUMBIA SMALL CAP G | AT COST | 42,058 | 26,857 |
| 09253F887 ISHARES RUSSELL 2000 | AT COST | 40,005 | 35,124 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 207,482 | 225,120 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 98,543 | 75,870 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 60,000 | 49,528 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 51,250 | 53,875 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 47,510 | 48,598 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 95,000 | 88,508 |
| 464287499 ISHARES RUSSELL MID | AT COST | 73,590 | 77,730 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 40,005 | 35,124 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 000000000 MISCELLANEOUS ENTRY | 484 | 707 | 707 |
| Description | Amount |
|---|---|
| PY ROC ADJUSTMENT | 591 |
| ROUNDING | 10 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC EXPENSES | 3,315 | 0 | 3,315 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 61 | 61 | |
| FEDERAL TAX REFUND | 8,677 | 0 |
| Description | Amount |
|---|---|
| GRAND RECOVERY ADJUSTMENT | 2,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 641 | 641 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 415 | 415 | 0 |