| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 670690387 NUVEEN INFLATION PRO | ||
| 63872T620 LOOMIS SAYLES STRATE | ||
| 31420B300 FEDERATED INST HI YL | ||
| 057071854 BAIRD AGGREGATE BOND | 32,454 | 36,519 |
| 48129MNE2 JPM 24M IYR 2X LBR M | ||
| 72369L107 PIONEER ILS INTERVAL | 32,000 | 32,073 |
| 024932154 AMERICAN CENTURY HIG | 30,130 | 31,719 |
| 258620103 DOUBLELINE TOTAL RET | ||
| 464288281 ISHARES JPMORGAN USD | ||
| 46429B655 ISHARES FLOATING RAT | ||
| 46647MRJ4 JPM 24M BCOM 2X LBR | ||
| 464287226 ISHARES CORE TOTAL U | 142,978 | 146,319 |
| 277923728 EATON VANCE GLOBAL M | ||
| 74440B884 PGIM TOTAL RETURN BO | 34,186 | 34,418 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 922908710 VANGUARD 500 INDEX A | 52,450 | 101,702 |
| 06828M876 BARON EMERGING MARKE | ||
| 77957Y106 T ROWE PRICE MID CAP | ||
| 921921300 VANGUARD EQUITY INCO | ||
| 779556109 ROWE T PRICE MID-CAP | ||
| 670678507 NUVEEN REAL ESTATE S | ||
| 46432F834 ISHARES CORE MSCI TO | ||
| 09253F408 ISHARES MSCI EAFE IN | ||
| 922908660 VANGUARD GROWTH INDE | 34,275 | 59,988 |
| 464287200 ISHARES S P 500 E T | 84,500 | 106,611 |
| 024524217 AMERICAN BEACON STEP | 27,229 | 38,724 |
| 4812A1696 JPMORGAN TR I US SMA |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 46432F842 ISHARES CORE MSCI EA | AT COST | 27,785 | 35,789 |
| 808524847 SCHWAB US REIT ETF | AT COST | 21,937 | 25,060 |
| 464287499 ISHARES RUSSELL MIDC | AT COST | 41,827 | 56,622 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 24,200 | 31,370 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 14,935 | 18,880 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 20,550 | 27,440 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 40,659 | 56,332 |
| 524686524 CLEARBRIDGE INTERNAT | AT COST | 19,707 | 27,099 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 160 | 160 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 514 | 320 | 320 |
| Description | Amount |
|---|---|
| ROC ADJ OF CY SALES | 8 |
| ROUNDING | 4 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 25 | 0 | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 207 | 207 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 361 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 67 | 67 | 0 |