| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 461418444 WCM FOCUSED INTL GRO | AT COST | 24,424 | 31,684 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 291,711 | 434,937 |
| 921937603 VANGUARD TOTAL BD MK | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 15,738 | 16,939 |
| 97717X669 WISDOMTREE U.S. QUAL | |||
| 057071854 BAIRD AGGREGATE BOND | AT COST | 69,551 | 63,233 |
| 317609295 SEAFARER OVERSEAS GR | |||
| 464287499 ISHARES RUSSELL MID- | AT COST | 22,904 | 25,030 |
| 552746364 MFS EMERGING MKTS DE | |||
| 77957Y403 T ROWE PR MID-CAP VA | |||
| 00171A852 AMG RR SM CAP VAL-I | AT COST | 16,330 | 16,776 |
| 464288273 ISHARES MSCI EAFE SM | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 38,938 | 44,283 |
| 89154M702 TOUCHSTONE SANDS EM | |||
| 00770X675 PZENA EMERG MKTS VAL | AT COST | 14,475 | 17,415 |
| 09260B309 BLACKROCK CORE BOND | |||
| 256210105 DODGE & COX INCOME F | AT COST | 79,091 | 78,220 |
| 46429B267 ISHARES U S TREASURY | |||
| 46432F339 ISHARES MSCI USA QUA | |||
| 72201F490 PIMCO INCOME FUND | AT COST | 26,514 | 27,455 |
| 04314H576 ARTISAN INTL SM/MID- | |||
| 068278803 BARON SMALL CAP FUND | |||
| 25434V807 DIMENSIONAL INTERNAT | AT COST | 27,663 | 36,926 |
| 464287481 ISHARES RUSSELL MID- | |||
| 46434V456 ISHARES MSCI INTL QU | |||
| 66538H880 MOERUS WORLDWIDE VAL | |||
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 15,410 | 14,485 |
| 092528603 ISHARES FLEXIBLE INC | AT COST | 21,541 | 21,372 |
| 46138E800 INVESCO CHINA TECHNO | AT COST | 13,114 | 11,700 |
| 464287648 ISHARES RUSSELL 2000 | AT COST | 14,791 | 16,151 |
| 922020839 VANGUARD CORE BOND F | AT COST | 51,244 | 50,908 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 350 | 350 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 12 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEES | 200 | 0 | 200 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 287 |
| ROUNDING | 4 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 231 | 231 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 92 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 364 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 111 | 111 | 0 |