| 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 |
|---|---|---|---|
| 024524217 AMERICAN BEACON STEP | AT COST | 11,683 | 12,926 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 13,443 | 13,808 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 8,962 | 8,852 |
| 06828M876 BARON EMERGING MARKE | AT COST | 8,962 | 9,935 |
| 149498107 CAUSEWAY EMERGING MA | AT COST | 8,962 | 9,849 |
| 19766M709 COLUMBIA CONTRARIAN | |||
| 256206103 DODGE COX INTERNATIO | AT COST | 20,808 | 23,081 |
| 256219106 DODGE COX STOCK FUND | AT COST | 41,199 | 52,212 |
| 317609253 EMERALD GROWTH INSTI | AT COST | 9,886 | 11,211 |
| 411512528 HARBOR CAPITAL APPRE | AT COST | 42,031 | 60,174 |
| 464287200 ISHARES CORE S P 500 | AT COST | 76,794 | 96,544 |
| 464287226 ISHARES CORE U.S. AG | |||
| 464287473 ISHARES RUSSELL MIDC | AT COST | 11,193 | 12,934 |
| 464287499 ISHARES RUSSELL MID | AT COST | 17,948 | 21,216 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 8,972 | 10,606 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 40,537 | 41,465 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 17,888 | 19,008 |
| 524686524 CLEARBRIDGE INTERNAT | |||
| 52469H255 CLEARBRIDGE LARGE CP | |||
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 8,962 | 8,910 |
| 808524847 SCHWAB US REIT ETF | AT COST | 4,514 | 4,844 |
| 861728400 STONE RIDGE HY REINS | AT COST | 13,443 | 12,896 |
| 904504479 UNDISCOVERED MGRS BE | AT COST | 8,486 | 10,839 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 2,050 | 2,940 |
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 22,406 | 24,219 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 000000000 MISCELLANEOUS ENTRY | 176 | 213 | 213 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 50 | 0 | 50 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 300 | 300 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 811 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 872 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 138 | 138 | 0 |