| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 2,500 | 2,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 258620103 DOUBLELINE TOTAL RET | ||
| 057071854 BAIRD AGGREGATE BOND | 242,020 | 254,478 |
| 31420B300 FEDERATED INST HI YL | 37,366 | 39,674 |
| 024932154 AMERICAN CENTURY HIG | 40,392 | 40,354 |
| 13161T401 CALVERT SHORT DURATI | ||
| 74440B884 PGIM TOTAL RETURN BO | 234,758 | 243,103 |
| 48132CNB5 JPM 24M SPX 1.5X LBR | 50,000 | 59,208 |
| 72369L107 PIONEER ILS INTERVAL | 25,000 | 24,566 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 78462F103 SPDR S P 500 ETF | 263,794 | 459,872 |
| 06828M876 BARON EMERGING MARKE | 49,880 | 72,722 |
| 670678507 NUVEEN REAL ESTATE S | ||
| 779572106 T ROWE PRICE SMALL C | 15,995 | 29,717 |
| 921910501 VANGUARD INTL GRWTH | 30,490 | 79,226 |
| 741479109 PRICE T ROWE GROWTH | ||
| 779556109 ROWE T PRICE MID-CAP | 12,605 | 39,581 |
| 46432F842 ISHARES CORE MSCI EA | 41,115 | 48,294 |
| 524686524 CLEARBRIDGE INTERNAT | 58,079 | 79,378 |
| 464288448 ISHARES INTERNATIONA | ||
| 46434G103 ISHARES CORE MSCI EM | 44,941 | 57,883 |
| 024524217 AMERICAN BEACON STEP | 64,910 | 78,966 |
| 922908645 VANGUARD MID-CAP IND | 129,895 | 157,110 |
| 464287614 ISHARES RUSSELL 1000 | 77,994 | 99,832 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 922908553 VANGUARD REIT ETF | AT COST | 47,174 | 42,210 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 29,386 | 29,213 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 2,922 | 2,884 | 2,884 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJ | 13 |
| ROC ADJ OF CY SALES | 10 |
| COST BASIS ADJUSTMENT | 115 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 15 | 0 | 15 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 332 | 332 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 216 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 920 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 67 | 67 | 0 |