| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 46432F842 ISHARES CORE MSCI EA | AT COST | 103,539 | 144,120 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 118,239 | 400,062 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 76,986 | 86,543 |
| 06828M876 BARON EMERGING MARKE | AT COST | 60,850 | 111,340 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 111,628 | 114,063 |
| 412295107 HARDING LOEVNER INTE | AT COST | 117,390 | 185,800 |
| 89609H704 TRIBUTARY SMALL COMP | AT COST | 84,919 | 82,273 |
| 149498107 CAUSEWAY EMERGING MA | AT COST | 40,695 | 49,415 |
| 922908645 VANGUARD MID-CAP IND | AT COST | 114,477 | 201,008 |
| 464287200 ISHARES CORE S P 500 | AT COST | 20,162 | 30,822 |
| 464287473 ISHARES RUSSELL MIDC | |||
| 464287655 ISHARES RUSSELL 2000 | AT COST | 18,676 | 24,370 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 35,067 | 50,344 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 27,123 | 37,307 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 112,637 | 114,618 |
| 19766M840 COLUMBIA DIVIDEND IN | AT COST | 83,110 | 167,356 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 23,208 | 22,487 |
| 52470V822 WESTERN ASSET INCOME | |||
| 741479406 PRICE T ROWE GROWTH | AT COST | 26,594 | 55,907 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 102,202 | 106,122 |
| 779556406 ROWE T PRICE MID CAP | AT COST | 40,682 | 68,118 |
| 922042742 VANGUARD TOTAL WORLD | AT COST | 69,394 | 82,520 |
| 56064L298 NYLI CBRE GLOBAL INF | AT COST | 47,065 | 47,353 |
| 808524870 SCHWAB U S TIPS ETF | AT COST | 47,099 | 46,781 |
| 922908629 VANGUARD MID CAP ETF | AT COST | 83,150 | 85,615 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 4,898 | 4,898 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 000000000 MISCELLANEOUS ENTRY | 1,445 | 1,384 | 1,384 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 1,004 |
| PY RETURN OF CAPITAL ADJUSTMENT | 85 |
| ROUNDING | 4 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 25 | 0 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 116 | 116 |
| Description | Amount |
|---|---|
| RECOVERY OF GRANTS PAID | 1,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,146 | 1,146 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 199 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 856 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 654 | 654 | 0 |