| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 256210105 DODGE & COX INCOME F | AT COST | 54,861 | 54,057 |
| 552746364 MFS EMERGING MKTS DE | |||
| 921937603 VANGUARD TOTAL BD MK | |||
| 317609295 SEAFARER OVERSEAS GR | |||
| 00171A852 AMG RR SM CAP VAL-I | AT COST | 8,579 | 8,589 |
| 464287507 ISHARES CORE S&P MID | AT COST | 10,012 | 13,200 |
| 77957Y403 T ROWE PR MID-CAP VA | |||
| 78462F103 SPDR S&P 500 ETF TRU | AT COST | 167,582 | 272,768 |
| 89154M702 TOUCHSTONE SANDS EM | |||
| 97717X669 WISDOMTREE U.S. QUAL | |||
| 00770X675 PZENA EMERG MKTS VAL | AT COST | 10,800 | 13,703 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 52,786 | 53,931 |
| 258620566 DOUBLELINE TOTAL RET | |||
| 46432F339 ISHARES MSCI USA QUA | |||
| 46434V456 ISHARES MSCI INTL QU | |||
| 72201F490 PIMCO INCOME FUND | AT COST | 18,350 | 19,193 |
| 068278803 BARON SMALL CAP FUND | |||
| 256206103 DODGE & COX INTERNAT | |||
| 461418444 WCM FOCUSED INTL GRO | AT COST | 24,011 | 23,693 |
| 464287481 ISHARES RUSSELL MID- | |||
| 46435G326 ISHARES CORE MSCI DE | AT COST | 17,187 | 19,795 |
| 25434V807 DIMENSIONAL INTERNAT | AT COST | 25,621 | 27,196 |
| 37954Y632 GLOBAL X ART INTEL & | AT COST | 19,601 | 19,327 |
| 46138E800 INVESCO CHINA TECHNO | AT COST | 12,267 | 11,960 |
| 464287648 ISHARES RUSSELL 2000 | AT COST | 9,460 | 10,336 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 9,444 | 10,285 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 12,570 | 11,415 |
| 922020839 VANGUARD CORE BOND F | AT COST | 48,000 | 47,921 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 7 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 11,500 | 0 | 11,500 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 137 |
| ROUNDING | 16 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 109 | 109 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 286 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 406 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 70 | 70 | 0 |