| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 808524607 SCHWAB US SMALL-CAP | AT COST | 42,786 | 48,416 |
| 552983694 MFS VALUE FD CL I | AT COST | 69,473 | 86,371 |
| 72201M784 PIMCO INTERNATIONAL | AT COST | 208,294 | 202,329 |
| 92206C870 VANGUARD INTRMDIATE- | AT COST | 143,501 | 135,089 |
| 464287598 ISHARES RUSSELL 1000 | AT COST | 118,965 | 206,554 |
| 464287614 ISHARES RUSSELL 1000 | AT COST | 79,797 | 209,672 |
| 46429B267 ISHARES US TREASURY | AT COST | 310,577 | 301,489 |
| 09251M504 BLACKROCK EQTY DIVID | AT COST | 83,584 | 88,387 |
| 46435U853 ISH USD HIGH YIELD | AT COST | 21,950 | 20,605 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 100,545 | 109,367 |
| 92206C771 VANGUARD MORTGAGE-BA | AT COST | 140,002 | 122,738 |
| 72201M685 PIMCO INVESTMENT GRA | AT COST | 221,070 | 195,587 |
| 0075W0759 EDGEWOOD GROWTH FUND | AT COST | 60,709 | 50,935 |
| 258620103 DOUBLELINE TOTAL RET | AT COST | 143,464 | 141,563 |
| 46435G326 ISHARES CORE MSCI IN | AT COST | 117,379 | 157,454 |
| 92206C680 VANGUARD RUSSELL 100 | AT COST | 29,433 | 60,388 |
| 92206C847 VANGUARD LONG-TERM T | AT COST | 77,949 | 72,819 |
| Description | Amount |
|---|---|
| INCOME ADJUSTMENT | 48 |
| COST BASIS ADJUSTMENT | 670 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AG FILING FEE | 50 | 0 | 50 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL ESTIMATES - PRINCIPAL | 844 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 369 | 369 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 191 | 191 | 0 |