| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,485 | 1,485 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 14064D873 FULRTHALER BHVR SM C | AT COST | 412,535 | 512,456 |
| 922908629 VANGUARD MIDCAP VIPE | AT COST | 785,347 | 857,894 |
| 464287804 ISHARES CORE S&P SMA | AT COST | 254,603 | 289,317 |
| 256219106 DODGE & COX STOCK FU | AT COST | 729,315 | 787,319 |
| 464287200 ISHARES CORE S & P 5 | AT COST | 1,523,140 | 2,021,527 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 367,154 | 371,493 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 738,786 | 879,612 |
| 464287614 ISHARES RUSSELL 1000 | AT COST | 676,946 | 935,280 |
| 19247U106 COHEN & STEERS INSTL | |||
| 872365713 TCW EMRG MRKTS INC-P | AT COST | 490,003 | 517,769 |
| 74256W485 PRINCIPAL PREFERRED | AT COST | 381,357 | 386,761 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 1,020,098 | 1,025,805 |
| 22544R305 CREDIT SUISSE COMM R | |||
| 315911727 FIDELITY INTL INDX-I | AT COST | 1,104,743 | 1,157,690 |
| 464288612 ISHARES INTERMEDIATE | AT COST | 506,666 | 513,958 |
| 592905764 MTRPLTN WST TTL RTRN | AT COST | 634,335 | 638,625 |
| 921908828 VANGUARD DVD APPREC | AT COST | 520,026 | 666,687 |
| 922042858 VANGUARD FTSE EMERGI | |||
| 09260B739 BLACKROCK II-FLOAT R | AT COST | 380,601 | 379,035 |
| 722005667 PIMCO COMMODITY REAL | AT COST | 687,125 | 700,279 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 1,915 |
| TAX LOT BASIS ADJUSTMENT | 1,342 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 2,978 | 0 |
| Description | Amount |
|---|---|
| ROUNDING | 14 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRANT ADMIN FEE | 13,040 | 13,040 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 481 | 481 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 844 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 2,576 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 2,973 | 2,973 | 0 |