| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 977 | 977 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 464287226 ISHARES CORE U.S. AG | 2,469 | 2,510 |
| 31641Q755 FIDELITY NEW MRKTS I | 515 | 513 |
| 464287804 ISHARES CORE S&P SMA | 540 | 573 |
| 464287150 ISHARES CORE S&P TOT | 3,829 | 5,349 |
| 872365713 TCW EMRG MRKTS INC-P | 992 | 978 |
| 921908844 VANGUARD DIVIDEND AP | 1,091 | 1,889 |
| 922908629 VANGUARD MIDCAP VIPE | 2,847 | 4,841 |
| 381430503 GOLDMAN ACTIVEBETA U | 550 | 666 |
| 46434V613 ISHARES CORE TOTAL B | 957 | 953 |
| 464287655 ISHARES RUSSELL 2000 | 1,689 | 2,002 |
| 46434G103 ISHARES CORE MSCI EM | 2,768 | 2,873 |
| 74440Y884 PGIM HIGH YIELD-Q 10 | 1,744 | 1,800 |
| 27830W108 EV GL MACR ABS RTRN | 365 | 350 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 81369Y209 HEALTH CARE SELECT S | |||
| 921943858 VANGUARD FTSE DEVELO | |||
| 81369Y803 AMEX TECHNOLOGY SELE | |||
| RE0188160 20215-17 CEDAR VALLE | AT COST | 62,476 | 949,250 |
| LB0004963 SEC DEP: GEORGE M. N | |||
| 81369Y308 CONSUMER STAPLES SEC | |||
| 464287655 ISHARES RUSSELL 2000 | |||
| 46434G103 ISHARES CORE MSCI EM | |||
| RE0106790 3RD PARTY MGR FUNDS | AT COST | 1 | 6,197 |
| 87234N765 TCW EMRG MKTS INCM-I | |||
| 464287150 ISHARES TRS & P 1500 | |||
| 31641Q755 FIDELITY NEW MRKTS I | |||
| 464287226 ISHARES CORE U.S. AG | |||
| 922908629 VANGUARD MIDCAP VIPE | |||
| 74440Y884 PGIM HIGH YIELD-Q 10 | |||
| 921908844 VANGUARD DIVIDEND AP | |||
| 27830W108 EV GL MACR ABS RTRN | |||
| 46432F339 ISHARES EDGE MSCI US | |||
| 46090F100 INVESCO OPTIMUM YIEL |
| Description | Amount |
|---|---|
| OPERATING RESERVE RELEASED | 1,825 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Rent and Royalty Expense | 17,067 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 6 |
| OWNER DRAW | 4,733 |
| RENTAL TIMING ADJ | 6,513 |
| ROUNDING | 6 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2 | 2 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 135 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 411 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 4 | 4 | 0 |