| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,000 | 1,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED STATEMENTS | |||
| 362014219 GMO OPPORTUNISTIC IN | AT COST | 49,329 | 50,183 |
| 52472T718 BRANDYWINEGLOBAL HIG | |||
| 78464A821 SPDR SER TR S&P 400 | |||
| 92206C680 VANGUARD SCOTTSDALE | AT COST | 87,046 | 180,068 |
| 92647K309 VICTORY TRIVALENT IN | |||
| 808524870 SCHWAB STRATEGIC TR | AT COST | 17,154 | 17,430 |
| 92206C714 VANGUARD SCOTTSDALE | AT COST | 91,496 | 118,329 |
| 46137V357 INVESCO EXCHANGE-TRA | |||
| 52469H255 CLEARBRIDGE LARGE CA | AT COST | 241,990 | 336,589 |
| 19766H528 COLUMBIA SELECT LARG | AT COST | 199,766 | 287,651 |
| 06828M876 BARON EMERGING MARKE | AT COST | 48,364 | 73,609 |
| 38144N569 GOLDMAN SACHS EM MKT | AT COST | 53,671 | 72,451 |
| 78464A201 SPDR SERIES TRUST | |||
| 04314H667 ARTISAN PTRNS FDS IN | AT COST | 61,347 | 93,591 |
| 41664M631 HARTFORD INTL VALUE | AT COST | 34,419 | 65,139 |
| 40168W525 GUGGENHEIM-TOTAL RET | AT COST | 175,203 | 176,016 |
| 461418444 WCM FOCUSED INTL GRO | AT COST | 93,140 | 107,253 |
| 922908363 VANGUARD S&P 500 ETF | AT COST | 224,320 | 274,683 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 415,762 | 399,467 |
| 74253Q416 PRINCIPAL PFD SECURI | |||
| 277911491 EATON VANCE MUT FDS | |||
| 87234N765 TCW FDS INC EMRG MKT | AT COST | 45,235 | 51,680 |
| 693390882 PIMCO FDS PAC INVT F | AT COST | 34,815 | 35,758 |
| 464287804 ISHARES CORE S&P SMA | |||
| 11135F101 BROADCOM INC COM | |||
| 464285204 COMMODITIES AND PREC | AT COST | 80,027 | 93,183 |
| 72201M776 PIMCO FDS FOREIGN BO | AT COST | 15,295 | 15,354 |
| 92206C102 VANGUARD SHORT TERM | AT COST | 49,915 | 50,038 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 723 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 30 | 0 | 30 | |
| OTHER EXPENSE (NON-DEDUCTIBLE | 20,879 | 20,879 | 0 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 143 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 229 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,992 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 531 | 531 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 495 | 495 | 0 |