| 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 |
|---|---|---|---|
| 922908553 VANGUARD REAL ESTATE | AT COST | 205,669 | 194,678 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 282,803 | 300,406 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 568,871 | 695,552 |
| 464288646 ISHARES 1 5 YEAR INV | AT COST | 181,684 | 174,980 |
| 316146265 FIDELITY MID CAP IND | AT COST | 200,585 | 231,416 |
| 057071854 BAIRD AGGREGATE BOND | |||
| 057071722 BAIRD ULTRA SHORT BO | AT COST | 98,702 | 100,087 |
| 31635V729 FIDELITY LARGE CAP G | AT COST | 348,657 | 762,759 |
| 258620103 DOUBLELINE TOTAL RET | AT COST | 292,881 | 251,208 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 180,020 | 252,506 |
| 693390882 PIMCO INTL BD FD US | |||
| 464288612 ISHARES INTERMEDIATE | AT COST | 707,118 | 697,775 |
| 74254V273 PRINCIPAL GL R E SEC | AT COST | 60,921 | 68,073 |
| 412295107 HARDING LOEVNER INTE | AT COST | 141,019 | 188,025 |
| 64128R608 NEUBERGER BERMAN LON | AT COST | 229,029 | 332,531 |
| 921921300 VANGUARD EQUITY INCO | AT COST | 187,074 | 281,247 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 276,906 | 284,201 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 331,138 | 548,273 |
| 02508F745 AMERICAN CENTURY SMA | AT COST | 87,360 | 76,784 |
| 19765Y340 COLUMBIA SMALL CAP G | AT COST | 87,360 | 129,689 |
| 19766M840 COLUMBIA DIVIDEND IN | AT COST | 175,740 | 264,567 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 506,000 | 499,400 |
| 56064L298 NYLI CBRE GLOBAL INF | AT COST | 70,000 | 69,048 |
| 72201F490 PIMCO INCOME FUND IN | AT COST | 30,000 | 30,027 |
| 861728400 STONE RIDGE HY REINS | AT COST | 155,000 | 151,113 |
| 87234N765 TCW EMERGING MARKETS | AT COST | 150,000 | 150,853 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 2,331 | 2,782 | 2,782 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 17 |
| PY RETURN OF CAPITAL ADJUSTMENT | 1,539 |
| ROUNDING | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC EXPENSES | 123 | 0 | 123 | |
| STATE FILING FEE/TAX | 696 | 0 | 696 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 193 | 193 |
| Description | Amount |
|---|---|
| GRANT RECOVERY | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 32,547 | 29,293 | 3,255 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,096 | 2,096 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,919 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,102 | 1,102 | 0 |