| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287200 ISHARES CORE S&P 500 | AT COST | 10,937 | 34,932 |
| 464287804 ISHARES CORE S&P SMA | AT COST | 13,068 | 16,344 |
| 552746364 MFS EMERGING MKTS DE | AT COST | 9,069 | 9,025 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 25,722 | 35,022 |
| 74440Y884 PGIM HIGH YIELD FUND | AT COST | 8,395 | 8,570 |
| 258620533 DOUBLELINE FLEXIBLE | AT COST | 12,854 | 12,043 |
| 46090E103 INVESCO QQQ TRUST | AT COST | 11,088 | 20,272 |
| 97717X669 WISDOMTREE U.S. QUAL | AT COST | 28,392 | 40,333 |
| 09260B382 BLACKROCK STRATEGIC | AT COST | 16,455 | 17,268 |
| 256210105 DODGE & COX INCOME F | AT COST | 35,103 | 36,456 |
| 464288885 ISHARES MSCI EAFE GR | AT COST | 10,901 | 13,329 |
| 00769G741 HAMLIN HIGH DIVIDEND | AT COST | 19,774 | 24,920 |
| 230001703 CULLEN INTERNATIONAL | AT COST | 5,962 | 7,795 |
| 31421N881 FEDERATED STRAT VAL | AT COST | 27,262 | 30,450 |
| 36381Y108 MONDRIAN INT'L EQUIT | AT COST | 5,327 | 6,571 |
| 464287507 ISHARES CORE S&P MID | AT COST | 22,454 | 29,700 |
| 46429B267 ISHARES U S TREASURY | AT COST | 23,869 | 24,015 |
| 46432F339 ISHARES MSCI USA QUA | AT COST | 28,397 | 45,087 |
| 808524888 SCHWAB INTERNATIONAL | |||
| 09252M883 BLACKROCK TOTAL RETU | AT COST | 32,458 | 32,074 |
| 46435G326 ISHARES CORE MSCI DE | AT COST | 11,005 | 12,290 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 195 |
| ROC ON CY SALES | 3 |
| PY RETURN OF CAPITAL ADJUSTMENT | 10 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEES | 100 | 0 | 100 |
| Description | Amount |
|---|---|
| ROUNDING | 11 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 97 | 97 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 105 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 80 | 80 | 0 |