| 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 |
|---|---|---|
| 48130UCQ6 JPM 24M SPX TW MTN | ||
| 48130UCN3 JPM 24M SPX 1.5X LBR | ||
| 024932154 AMERICAN CENTURY HIG | 35,000 | 36,241 |
| 258620103 DOUBLELINE TOTAL RET | ||
| 464287226 ISHARES CORE TOTAL U | 68,847 | 73,278 |
| 72369L107 PIONEER ILS INTERVAL | 20,000 | 19,406 |
| 74440B884 PGIM TOTAL RETURN BO | 20,000 | 20,684 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 922908686 VANGUARD SMALL CAP I | 10,593 | 16,736 |
| 922908710 VANGUARD 500 INDEX A | 147,597 | 256,279 |
| 670678507 NUVEEN REAL ESTATE S | ||
| 09253F408 ISHARES MSCI EAFE IN | ||
| 024524217 AMERICAN BEACON STEP | 28,000 | 40,227 |
| 46434G103 ISHARES CORE MSCI EM | 48,170 | 59,496 |
| 464287499 ISHARES RUSSELL MIDC | 48,412 | 59,639 |
| 464287473 ISHARES RUSSELL MIDC | 27,967 | 31,027 |
| 464288877 ISHARES MSCI EAFE VA |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 46432F842 ISHARES CORE MSCI EA | AT COST | 32,734 | 39,727 |
| 808524847 SCHWAB US REIT ETF | AT COST | 26,158 | 28,857 |
| 464287200 ISHARES S P 500 E T | AT COST | 22,607 | 28,154 |
| 524686524 CLEARBRIDGE INTERNAT | AT COST | 40,000 | 50,376 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 93 | 93 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 93 | 93 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 300 | 320 | 320 |
| 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 | 186 | 186 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 75 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 68 | 68 | 0 |