| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 779556109 ROWE T PRICE MID-CAP | AT COST | 35,000 | 51,516 |
| 741479109 PRICE T ROWE GROWTH | AT COST | 126,318 | 440,303 |
| 861729101 STONE RIDGE REINSUR | AT COST | 36,000 | 31,878 |
| 670678507 NUVEEN REAL ESTATE S | AT COST | 61,999 | 67,056 |
| 464287804 I SHARES S P SMALLC | AT COST | 52,484 | 109,278 |
| 464287242 ISHARES IBOXX INVEST | AT COST | 49,895 | 60,071 |
| 670678234 NUVEEN HIGH INCOME B | |||
| 922908710 VANGUARD 500 INDEX A | AT COST | 96,000 | 166,897 |
| 77957Y106 T ROWE PRICE MID CAP | AT COST | 11,175 | 11,777 |
| 464287234 ISHARES MSCI EMERGIN | AT COST | 53,377 | 78,686 |
| 31420B300 FEDERATED INST HI YL | AT COST | 68,950 | 68,861 |
| 921921300 VANGUARD EQUITY INCO | AT COST | 97,904 | 155,838 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 60,000 | 65,865 |
| 78467Y107 MIDCAP SPDR TRUST SE | AT COST | 35,038 | 86,470 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 163,910 | 174,879 |
| 024932600 AMER CENT DIVERSIFI | AT COST | 49,623 | 52,684 |
| 464287499 ISHARES RUSSELL MIDC | AT COST | 76,507 | 87,625 |
| 4812A1696 JPMORGAN TR I US SMA | |||
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 101,672 | 102,513 |
| 258620103 DOUBLELINE TOTAL RET | AT COST | 112,000 | 111,870 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 76,720 | 78,835 |
| 464287226 ISHARES CORE TOTAL U | AT COST | 146,916 | 153,676 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 96,331 | 119,107 |
| 024932154 AMERICAN CENTURY HIG | AT COST | 24,000 | 24,534 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 70,746 | 68,612 |
| 524686524 CLEARBRIDGE INTERNAT | AT COST | 72,000 | 89,312 |
| Description | Amount |
|---|---|
| ROC ADJ ON CY SALES | 257 |
| ROUNDING ADJ | 5 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 4 | 4 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 824 | 824 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 614 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 2,962 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 203 | 203 | 0 |