| 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 |
|---|---|---|---|
| 996216YW1 SW1/4 14-3-13; SW1/4 | AT COST | 63,188 | 1,764,800 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 21,850 | 23,553 |
| 464287200 ISHARES CORE S P 500 | AT COST | 56,144 | 105,615 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 22,910 | 26,804 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 48,247 | 42,323 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 12,846 | 10,585 |
| 524686524 CLEARBRIDGE INTERNAT | AT COST | 8,695 | 11,610 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 12,231 | 13,188 |
| 464287499 ISHARES RUSSELL MID | AT COST | 9,890 | 16,702 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 10,349 | 11,457 |
| 024524217 AMERICAN BEACON STEP | AT COST | 9,900 | 13,952 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 9,561 | 13,161 |
| 808524847 SCHWAB US REIT ETF | AT COST | 12,197 | 11,263 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 16,391 | 14,267 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 2,831 | 2,478 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 24,072 | 23,790 |
| 861728400 STONE RIDGE HY REINS | AT COST | 12,004 | 12,423 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Rent and Royalty Expense | 44,619 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 205 | 205 |
| Description | Amount |
|---|---|
| ROUNDING | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 111 | 111 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 213 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 98 | 98 | 0 |