| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 750 | 750 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 06406FAC7 BANK OF NY MTN | 51,879 | 48,909 |
| 12189LAY7 BURLINGTN NORTH | 50,629 | 49,676 |
| 822582BX9 SHELL INTERNATIONAL | 49,253 | 48,376 |
| 912828M56 U S TREASURY NT | 48,701 | 49,145 |
| 91324PCP5 UNITEDHEALTH GROUP | 50,329 | 49,793 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 912828M56 U S TREASURY NT | |||
| 912828G38 U S TREASURY NT | |||
| 822582BX9 SHELL INTERNATIONAL | |||
| 912828WJ5 U S TREASURY NT | |||
| 149123CC3 CATERPILLAR INC | |||
| 922042858 VANGUARD FTSE EMERGI | AT COST | 89,084 | 88,608 |
| 12189LAY7 BURLINGTN NORTH | |||
| 464287630 ISHARES RUSSELL 2000 | AT COST | 70,940 | 111,307 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 1,040,065 | 1,691,165 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 290,092 | 339,031 |
| 464287648 ISHARES RUSSELL 2000 | AT COST | 56,462 | 107,069 |
| 91324PCP5 UNITEDHEALTH GROUP | |||
| 828807CS4 SIMON PROPERTY GROUP | |||
| 06406FAC7 BANK OF NY MTN | |||
| 04314H568 ARTISAN HIGH INCOME | AT COST | 226,730 | 237,705 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 306,011 | 297,386 |
| 464287234 ISHARES MSCI EMERGIN | AT COST | 65,861 | 70,049 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 69,048 | 80,191 |
| 464287499 ISHARES RUSSELL MID | AT COST | 228,205 | 282,526 |
| 464287507 ISHARES CORE SP MID- | AT COST | 377,581 | 462,029 |
| 464287614 ISHARES RUSSELL 1000 | AT COST | 34,371 | 55,418 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 85,880 | 101,642 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 272,327 | 285,752 |
| 464288885 ISHARES MSCI EAFE GR | AT COST | 136,135 | 136,821 |
| 808524847 SCHWAB US REIT ETF | AT COST | 188,581 | 196,342 |
| 861728400 STONE RIDGE HY REINS | AT COST | 138,722 | 140,764 |
| 8AMCSJF37 YANDEX NV | |||
| 31846V328 FIRST AM TREAS OB FD | |||
| 464287432 ISHARES 20 YEAR TREA | AT COST | 109,849 | 102,875 |
| 52470V822 WESTERN ASSET INCOME | AT COST | 107,851 | 107,213 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - INCOME (ALLOCABLE | 1,586 | 1,586 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 1,858 | 2,361 | 2,361 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 29 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 200 | 0 | 200 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 86 | 86 |
| Description | Amount |
|---|---|
| ROUNDING | 4 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,699 | 1,699 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 9,109 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 12,560 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 562 | 562 | 0 |