| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 654106AF0 NIKE INC | 23,979 | 24,709 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 46434G103 ISHARES CORE MSCI EM | AT COST | 36,608 | 46,651 |
| 808524847 SCHWAB US REIT ETF | AT COST | 7,791 | 9,212 |
| 464287499 ISHARES RUSSELL MID | AT COST | 28,293 | 46,498 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 51,829 | 50,639 |
| 464287473 ISHARES RUSSELL MIDC | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 39,138 | 50,008 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 21,363 | 27,570 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 40,164 | 38,037 |
| 464287200 ISHARES CORE S P 500 | AT COST | 241,704 | 402,060 |
| 74440B884 PGIM TOTAL RETURN BO | |||
| 464288877 ISHARES MSCI EAFE VA | AT COST | 20,769 | 29,278 |
| 13161T401 CALVERT SHORT DURATI | AT COST | 27,999 | 28,680 |
| 808524870 SCHWAB U S TIPS ETF | |||
| 464287457 ISHARES 1 3 YEAR TRE | AT COST | 44,854 | 45,303 |
| 464288661 ISHARES 3 7 YEAR TRE | AT COST | 43,909 | 44,637 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 79,654 | 81,387 |
| 149498107 CAUSEWAY EMERGING MA | |||
| 464287440 ISHARES 7 10 YEAR TR | AT COST | 18,645 | 19,136 |
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 23,959 | 28,783 |
| 779556406 ROWE T PRICE MID CAP | AT COST | 2,929 | 2,980 |
| 06828M876 BARON EMERGING MARKE | AT COST | 3,885 | 4,459 |
| 192476505 COHEN STEERS REALTY | AT COST | 9,714 | 9,438 |
| 277923728 EATON VANCE GLOBAL M | AT COST | 9,714 | 10,009 |
| CASH CASH | AT COST | 168 | 168 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 476 | 422 | 422 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 46 |
| PY RETURN OF CAPITAL ADJUSTMENT | 57 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC EXPENSES | 1,595 | 0 | 1,595 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 24 | 24 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 45 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 209 | 209 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 34 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 224 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 164 | 164 | 0 |