| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287200 ISHARES CORE S&P 500 | AT COST | 47,202 | 85,618 |
| 552746364 MFS EMERGING MKTS DE | |||
| 592905749 TCW METROPOLITAN WES | |||
| 09252M883 BLACKROCK TOTAL RETU | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 9,227 | 14,314 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 12,923 | 16,334 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 10,151 | 14,549 |
| 89609H704 TRIBUTARY SMALL COMP | AT COST | 7,102 | 8,625 |
| 97717X669 WISDOMTREE U.S. QUAL | AT COST | 8,249 | 13,862 |
| 411512478 HARBOR LARGE CAP VAL | AT COST | 14,638 | 17,568 |
| 46434V456 ISHARES MSCI INTL QU | AT COST | 10,907 | 14,544 |
| 02631W607 AMER FND MULTI-SEC I | AT COST | 25,000 | 24,947 |
| 092528603 ISHARES FLEXIBLE INC | AT COST | 24,962 | 24,802 |
| 256210105 DODGE & COX INCOME F | AT COST | 45,000 | 45,176 |
| 46429B267 ISHARES U S TREASURY | AT COST | 25,019 | 25,051 |
| 74440B884 PRUDENTIAL TOTAL RET | AT COST | 40,000 | 40,231 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEES | 100 | 0 | 100 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 403 |
| ROUNDING | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 54 | 54 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 6 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 109 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 41 | 41 | 0 |