| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,600 | 1,600 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287499 ISHARES RUSSELL MID | AT COST | 220,428 | 248,814 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 320,829 | 343,800 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 172,486 | 176,159 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 166,271 | 180,598 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 284,283 | 287,901 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 179,996 | 201,914 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 128,527 | 137,596 |
| 464287457 ISHARES 1 3 YEAR TRE | |||
| 024524217 AMERICAN BEACON STEP | AT COST | 167,401 | 193,518 |
| 808524847 SCHWAB US REIT ETF | AT COST | 117,440 | 131,881 |
| 56064L298 MAINSTAY CBRE GLOBAL | |||
| 524686524 CLEARBRIDGE INTERNAT | AT COST | 130,422 | 136,927 |
| 464287200 ISHARES CORE S P 500 | AT COST | 1,071,413 | 1,195,986 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 132,955 | 132,790 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 710,476 | 720,158 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 366,155 | 372,415 |
| 72369L107 PIONEER ILS INTERVAL | |||
| 464287432 ISHARES 20 YEAR TREA | AT COST | 45,830 | 45,485 |
| 861728400 STONE RIDGE HY REINS | AT COST | 150,009 | 147,542 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 000000000 MISCELLANEOUS ENTRY | 893 | 4,712 | 4,712 |
| Description | Amount |
|---|---|
| PROCEEDS/CASH REC'D ADJ SW1/4 | 71,253 |
| LAND BOOK VALUE ADJ | 11,320 |
| ACCUMULATED DEPR ADJ | 24,360 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENT AND ROYALTY EXPENSES | 20 | 20 | 0 | |
| STATE INCOME TAXES | 4,505 | 4,505 | 0 | |
| PY FED LIABILITY | 749 | 0 | 0 | |
| Rent and Royalty Expense | 20 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 4,036 | 0 | |
| OTHER INCOME | 1,858 | 1,858 | |
| DEPRECIATION RECAPTURE | 24,360 | 24,360 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 3,163 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,449 | 1,449 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 22,895 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 396 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,177 | 1,177 | 0 |