| 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 |
|---|---|---|
| 02589AEG3 AMERICAN EXPRESS C D | 49,875 | 50,470 |
| 319477AN5 FIRST CITIZENS C D | 49,925 | 49,862 |
| 9128285D8 U S TREASURY NT | ||
| 9128284D9 U S TREASURY NT | ||
| 91282CFN6 U S TREASURY NT | 50,028 | 49,744 |
| 9128284U1 U S TREASURY NT | ||
| 795451CR2 SALLIE MAE BK C D | 50,000 | 49,630 |
| 795451CS0 SALLIE MAE BK C D | 49,950 | 49,678 |
| 88241TQE3 TEXAS EXCHANGE C D | 50,000 | 48,806 |
| 9128285Z9 U S TREASURY NT | 48,891 | 49,885 |
| 949764BM5 WELLS FARGO BK C D | 50,000 | 49,950 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 641233200 NEUBERGER BERMAN GEN | AT COST | 56,873 | 47,471 |
| 922908660 VANGUARD GROWTH INDE | AT COST | 479,307 | 466,734 |
| 922908645 VANGUARD MID-CAP IND | AT COST | 300,564 | 288,236 |
| 464287622 ISHARES RUSSELL 1000 | AT COST | 188,581 | 191,450 |
| 77957Q103 T ROWE PRICE SM CAP | AT COST | 40,381 | 35,019 |
| 922908686 VANGUARD SMALL CAP I | AT COST | 46,321 | 44,593 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 242,455 | 255,925 |
| 09253F408 ISHARES MSCI EAFE IN | AT COST | 349,910 | 341,809 |
| 464287614 ISHARES RUSSELL 1000 | AT COST | 78,236 | 106,110 |
| 922908678 VANGUARD VALUE INDEX | AT COST | 447,767 | 460,730 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 69,920 | 72,323 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 100,000 | 101,025 |
| 19765N518 COLUMBIA CORPORATE I | AT COST | 50,000 | 51,456 |
| 464287598 ISHARES RUSSELL 1000 | AT COST | 35,462 | 39,660 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 30,356 | 35,124 |
| 464288612 ISHARES INTERMEDIATE | AT COST | 207,800 | 209,520 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 49,308 | 52,763 |
| 670700400 NUVEEN PREFERRED SEC | AT COST | 50,000 | 47,958 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 30,281 | 30,281 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 000000000 MISCELLANEOUS ENTRY | 4,429 | 3,046 | 3,046 |
| Description | Amount |
|---|---|
| PY ROC ADJUSTMENTS | 43 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC EXPENSES | 2,219 | 0 | 2,219 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 706 | 706 | |
| FEDERAL TAX REFUND | 430 | 0 |
| Description | Amount |
|---|---|
| PY PURCHASE OF ACCRUED INTEREST | 328 |
| ROUNDING | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 29,023 | 26,121 | 2,902 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 722 | 722 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 15,734 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 430 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 44 | 44 | 0 |