| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,070 | 1,070 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RE0188160 20215-17 CEDAR VALLE | AT COST | 62,476 | 1,048,750 |
| RE0106790 3RD PARTY MGR FUNDS | AT COST | 1 | 11,909 |
| 922908629 VANGUARD MIDCAP VIPE | AT COST | 644 | 1,163 |
| 381430503 GOLDMAN ACTIVEBETA U | AT COST | 1,053 | 1,220 |
| 46090F100 INVESCO OPTIMUM YIEL | AT COST | 357 | 266 |
| 464287150 ISHARES CORE S&P TOT | AT COST | 2,001 | 3,157 |
| 921908844 VANGUARD DIVIDEND AP | AT COST | 496 | 852 |
| 74440Y884 PGIM HIGH YIELD-Q 10 | AT COST | 479 | 438 |
| 46434V613 ISHARES CORE TOTAL B | AT COST | 896 | 829 |
| 464287655 ISHARES RUSSELL 2000 | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 285 | 303 |
| 464288281 ISHARES JP MORGAN US | AT COST | 924 | 891 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 2,604 | 2,481 |
| 381430107 GOLDMAN SACHS ACTIVE | AT COST | 407 | 425 |
| 33739H101 FIRST TRUST GLOBAL T | AT COST | 287 | 269 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 875 | 915 |
| 72201R833 PIMCO ENHANCED SHORT | AT COST | 399 | 399 |
| 921937793 VANGUARD LONG-TERM B | AT COST | 287 | 298 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 44 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Rent and Royalty Expense | 31,198 |
| Description | Amount |
|---|---|
| OWNER'S DRAW | 4,488 |
| ADJ FOR REFUNDABLE SECURITY DEPOSIT | 2,643 |
| ROUNDING | 3 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2 | 2 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 34 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 544 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 2 | 2 | 0 |