| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287465 ISHARES MSCI EAFE ET | AT COST | 1,220,249 | 1,692,913 |
| 922042858 VANGUARD FTSE EMERGI | AT COST | 148,547 | 188,966 |
| 922031737 VANGUARD INFLAT-PROT | AT COST | 614,205 | 539,177 |
| 64128R608 NEUBERGER BERMAN LON | AT COST | 548,500 | 832,777 |
| 589509207 MERGER FUND-INST #30 | AT COST | 174,665 | 180,778 |
| 78464A607 SS SPDR DOW JONES RE | AT COST | 314,074 | 821,989 |
| 592905764 TCW METWEST TOTAL RE | AT COST | 379,455 | 298,702 |
| 78462F103 SPDR S & P 500 ETF T | AT COST | 1,340,780 | 6,148,191 |
| 256210105 DODGE & COX INCOME F | AT COST | 908,022 | 890,926 |
| 693390882 PIMCO INTL BND USD H | AT COST | 392,504 | 365,840 |
| 872365713 TCW EMRG MRKTS INC-P | AT COST | 597,188 | 495,122 |
| 256206103 DODGE & COX INTL STO | AT COST | 611,573 | 1,086,983 |
| 09260C703 BLACKROCK CRED REL V | AT COST | 595,000 | 534,782 |
| 921937827 VANGUARD SHORT TERM | AT COST | 322,109 | 315,161 |
| 72201F516 PIMCO E/M LCL CUR & | AT COST | 626,624 | 396,357 |
| 78467Y107 SPDR S&P MIDCAP 400 | AT COST | 304,685 | 1,696,423 |
| 464287234 ISHARES MSCI EMERGIN | AT COST | 1,120,192 | 1,486,580 |
| 22544R305 CREDIT SUISSE COMM R | AT COST | 745,892 | 737,732 |
| 78463X863 SPDR DJ WILSHIRE INT | AT COST | 221,457 | 160,412 |
| 74440Y884 PGIM HIGH YIELD-Q 10 | AT COST | 940,460 | 868,445 |
| 27831R108 EV GLBL MACR ABS RTR | AT COST | 255,891 | 252,363 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 317,922 | 1,107,228 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 698 |
| PY RETURN OF CAPITAL ADJUSTMENT | 4,775 |
| TAX LOT BASIS ADJUSTMENT | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 6,825 | 6,825 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 1,678 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 6,772 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 4,457 | 4,457 | 0 |