| 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 STATEMENTS | |||
| 362014219 GMO OPPORTUNISTIC IN | AT COST | 48,337 | 48,384 |
| 52472T718 BRANDYWINEGLOBAL HIG | AT COST | 13,111 | 13,304 |
| 78464A821 SPDR SER TR S&P 400 | AT COST | 25,611 | 33,713 |
| 92206C680 VANGUARD SCOTTSDALE | AT COST | 86,314 | 158,979 |
| 92647K309 VICTORY TRIVALENT IN | AT COST | 34,724 | 33,118 |
| 808524870 SCHWAB STRATEGIC TR | AT COST | 15,636 | 15,498 |
| 92206C714 VANGUARD SCOTTSDALE | AT COST | 85,961 | 98,963 |
| 46137V357 INVESCO EXCHANGE-TRA | AT COST | 28,642 | 34,170 |
| 52469H255 CLEARBRIDGE LARGE CA | AT COST | 178,652 | 274,663 |
| 19766H528 COLUMBIA SELECT LARG | AT COST | 187,412 | 233,219 |
| 06828M876 BARON EMERGING MARKE | AT COST | 87,264 | 91,631 |
| 38144N569 GOLDMAN SACHS EM MKT | AT COST | 95,900 | 91,508 |
| 78464A201 SPDR SERIES TRUST | AT COST | 28,771 | 33,068 |
| 04314H667 ARTISAN PTRNS FDS IN | AT COST | 91,350 | 114,305 |
| 41664M631 HARTFORD INTL VALUE | AT COST | 64,218 | 80,413 |
| 40168W525 GUGGENHEIM-TOTAL RET | AT COST | 193,504 | 187,821 |
| 461418444 WCM FOCUSED INTL GRO | AT COST | 117,023 | 114,443 |
| 922908363 VANGUARD S&P 500 ETF | AT COST | 65,533 | 68,429 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 375,953 | 348,047 |
| 74253Q416 PRINCIPAL PFD SECURI | AT COST | 46,047 | 48,198 |
| 277911491 EATON VANCE MUT FDS | AT COST | 48,510 | 48,507 |
| 87234N765 TCW FDS INC EMRG MKT | AT COST | 44,682 | 47,413 |
| 693390882 PIMCO FDS PAC INVT F | AT COST | 29,589 | 30,048 |
| 464287804 ISHARES CORE S&P SMA | AT COST | 37,793 | 43,553 |
| 11135F101 BROADCOM INC COM | AT COST | 6,573 | 75,020 |
| Description | Amount |
|---|---|
| FMV/COST ADJ ON CONTRIBUTED ASSETS | 68,447 |
| MUTUAL FUND TIMING ADJ | 181 |
| PY ROC ADJUSTMENT | 1,621 |
| ROC ADJ ON CY SALES | 599 |
| COST BASIS ADJUSTMENT | 290 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAXES | 31 | 0 | 31 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER REVENUE | 2,487 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 19,574 | 19,574 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 1,492 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,760 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 1,700 | 1,700 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 842 | 842 | 0 |