| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 500 | 500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287226 ISHARES CORE US AGGR | |||
| 464287499 ISHARES RUSSELL MIDC | |||
| 464287804 ISHARES CORE S&P SMA | |||
| 46432F339 ISHARES EDGE MSCI US | AT COST | 23,244 | 35,608 |
| 921943858 VANGUARD FTSE DEV MK | |||
| 922908710 VANGUARD 500 INDEX F | |||
| 464287234 ISHARES MSCI EMERGIN | |||
| 40168W525 GUGGENHEIM TOTAL RET | AT COST | 22,863 | 19,123 |
| 957663503 WESTERN ASSET CORE P | |||
| 46137V357 INVESCO S&P 500 EQUA | AT COST | 16,253 | 21,776 |
| 922031786 VANGUARD LONG-TERM T | AT COST | 5,194 | 3,613 |
| 72201U638 PIMCO MORTAGE OPP & | AT COST | 21,541 | 18,525 |
| 592905509 METROPOLITAN WEST T/ | AT COST | 22,213 | 18,987 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 20,209 | 30,091 |
| 38142V845 GOLDMAN SACHS INTL E | AT COST | 10,234 | 11,422 |
| 641224415 NEUBERGER BERMAN EME | |||
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 8,747 | 9,603 |
| 904504842 UNDISCOVERED MGRS BE | AT COST | 9,656 | 9,443 |
| 957663669 WESTERN ASSET CORE P | AT COST | 19,199 | 15,470 |
| 46653M849 JOHCM INTERNATIONAL | AT COST | 6,407 | 5,656 |
| 922042858 VANGUARD FTSE EMERGI | |||
| 00771X419 GQG PART EMERG MKTS | AT COST | 5,625 | 5,800 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 7,227 | 7,457 |
| 74926P316 RBC EMERGING MARKETS | AT COST | 4,602 | 4,719 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 517 | 517 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJ | 10 |
| ROUNDING | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING/TAXES PAID | 100 | 0 | 100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 39 | 39 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 317 | 0 | 0 | |
| FEDERAL ESTIMATES - INCOME | 450 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 14 | 14 | 0 |