| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 461418444 WCM FOCUSED INTL GRO | AT COST | 3,466 | 5,539 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 24,615 | 47,946 |
| 552746364 MFS EMERGING MKTS DE | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 7,412 | 9,949 |
| 74440Y884 PGIM HIGH YIELD FUND | |||
| 316092857 FIDELITY REAL ESTATE | |||
| 09260B382 BLACKROCK STRATEGIC | |||
| 256210105 DODGE & COX INCOME F | AT COST | 19,464 | 20,000 |
| 258620533 DOUBLELINE FLEXIBLE | |||
| 25434V807 DIMENSIONAL INTERNAT | AT COST | 5,319 | 6,487 |
| 31421N881 FEDERATED STRAT VAL | AT COST | 12,841 | 14,861 |
| 464287507 ISHARES CORE S&P MID | AT COST | 3,488 | 4,620 |
| 464287804 ISHARES CORE S&P SMA | AT COST | 3,218 | 3,966 |
| 46429B267 ISHARES U S TREASURY | AT COST | 12,959 | 13,009 |
| 09252M883 BLACKROCK TOTAL RETU | |||
| 02631W607 AMER FND MULTI-SEC I | AT COST | 10,715 | 10,625 |
| 092528603 ISHARES FLEXIBLE INC | AT COST | 7,091 | 7,018 |
| 46434V456 ISHARES MSCI INTL QU | AT COST | 5,288 | 5,454 |
| 46435G326 ISHARES CORE MSCI DE | AT COST | 3,755 | 3,877 |
| 74440B884 PRUDENTIAL TOTAL RET | AT COST | 16,675 | 16,634 |
| 97717X669 WISDOMTREE U.S. QUAL | AT COST | 4,508 | 5,366 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 9,699 | 9,699 | ||
| NON-ALLOCABLE LEGAL FEES | 2,993 | 2,993 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 4 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 185 | 0 | 185 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 83 |
| ROUNDING | 6 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 29 | 29 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 23 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 72 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 20 | 20 | 0 |