| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 3,000 | 3,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 46,062 | 46,177 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 173,442 | 314,675 |
| 779572106 T ROWE PRICE SMALL C | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 113,660 | 137,325 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 158,343 | 159,133 |
| 921910501 VANGUARD INTERNATION | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 68,544 | 82,301 |
| 741479109 PRICE T ROWE GROWTH | |||
| 693390882 PIMCO INTL BD FD US | AT COST | 29,996 | 29,059 |
| 921921300 VANGUARD EQUITY INCO | AT COST | 50,664 | 71,311 |
| 46429B697 ISHARES MSCI USA MIN | AT COST | 36,911 | 46,184 |
| 922042676 VANGUARD GLOBAL EX U | AT COST | 11,030 | 10,153 |
| 464288612 ISHARES INTERMEDIATE | |||
| 9962174L6 UND 60% INT IN | AT COST | 213,226 | 337,818 |
| 9962174K8 UND 40% INT IN | AT COST | 29,546 | 730,908 |
| 9962174M4 UND 60% INT IN | AT COST | 262,956 | 1,096,258 |
| 464288646 ISHARES 1 5 YEAR INV | AT COST | 40,618 | 41,100 |
| 9962174J1 UND 40% INT IN | AT COST | 142,150 | 225,212 |
| CASH CASH | AT COST | 198 | 198 |
| 316146265 FIDELITY MID CAP IND | AT COST | 71,888 | 82,297 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 56,031 | 57,539 |
| 057071722 BAIRD ULTRA SHORT BO | AT COST | 34,032 | 33,998 |
| 464288521 ISHARES CORE US REIT | AT COST | 54,973 | 58,370 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 44,832 | 52,688 |
| 47803U640 JOHN HANCOCK FUNDS D | |||
| 02508F745 AMERICAN CENTURY SMA | AT COST | 30,210 | 26,545 |
| 19765Y340 COLUMBIA SMALL CAP G | AT COST | 29,288 | 32,971 |
| 256219106 DODGE COX STOCK FUND | AT COST | 69,093 | 71,841 |
| 31635V729 FIDELITY LARGE CAP G | AT COST | 129,940 | 157,950 |
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 47,247 | 50,429 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 404 | 0 | 404 | |
| Rent and Royalty Expense | 18,619 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 59 | 59 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 262 | 262 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 856 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 2,748 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 127 | 127 | 0 |