| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE | 1,750 | 0 | 1,750 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 76.3576 SHRS ISHARES TR MSCI USA VALUE FACTOR ETF | AT COST | 10,440 | 10,440 |
| 593.229 SHRS COHEN & STEERS REAL ESTATE SECURITIES | AT COST | 10,299 | 10,299 |
| 571.748 SHRS GOLDMAN SACHS INTERNATIONAL SMALL CAP | AT COST | 9,251 | 9,251 |
| 816.8346 SHRS SCHWAB STRATEGIC TR INTL EQUITY ETF | AT COST | 19,637 | 19,637 |
| 217.5349 SHRS ISHARES TR CORE S&P MID CAP ETF | AT COST | 14,357 | 14,357 |
| 166.537 SHRS OAKMARK SELECT FUND | AT COST | 15,157 | 15,157 |
| 2277.739 SHRS PIMCO INCOME FUND | AT COST | 25,032 | 25,032 |
| 158.2744 SHRS VANGUARD INTL EQUITY INDEX FD | AT COST | 8,509 | 8,509 |
| 1494.685 SHRS PIMCO PLUS STRATEGY FUND CLASS 12 | AT COST | 10,044 | 10,044 |
| 98.1698 SHRS ISHARES TR CORE S&P SMALL CAP ETF | AT COST | 11,798 | 11,798 |
| 69.7503 SHRS ISHARES TR CORE S&P 500 ETF | AT COST | 47,775 | 47,775 |
| 865.4544 SHRS VANGUARD BD INDEX FDS | AT COST | 64,104 | 64,104 |
| 1804.047 SHRS AMERICAN BOND FUND OF AMERICA CLASS F2 | AT COST | 20,656 | 20,656 |
| 1044.979 SHRS COLUMN MID-CAP SELECTED FUND | AT COST | 12,299 | 12,299 |
| 526.793 SHRS COLUMN SMALL-CAP SELECTED FUND | AT COST | 6,669 | 6,669 |
| 506.7961 SHRS FIDELITY MERRIMACK STR TR TOTAL BD ETF | AT COST | 23,333 | 23,333 |
| 55.743 INVESCO EXCHANGE - TRADED FD TR S&P 500 EQUAL WEIGHT ETF | AT COST | 10,678 | 10,678 |
| 204.2415 SHRS ISHARES TR 20+ TREAS BD ETF | AT COST | 17,802 | 17,802 |
| 250.5990 SHRS COLUMBIA OVERSEAS VALUE FUND | AT COST | 3,559 | 3,559 |
| 359.089 SHRS GOLDMAN SACHS INTERNATIONAL EQUITY OMSIGHTS | AT COST | 6,525 | 6,525 |
| 102.155 SHRS AMERICAN NEW WORLD | AT COST | 9,488 | 9,488 |
| 92.6918 SHRS DIMENSIONAL ETF | AT COST | 4,625 | 4,625 |
| 160.1710 SHRS ISHARES TR MDCI INTL QUALITY FACTOR RTF | AT COST | 7,280 | 7,280 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 126 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 24,258 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT | 4,901 | 4,901 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX ESTIMATE | 200 | 0 | 0 | |
| FOREIGN | 153 | 153 | 0 | |
| EXCISE TAX DUE | 33 | 0 | 0 |