| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,725 | 1,725 |
| 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 | 7,604 |
| 922908629 VANGUARD MIDCAP VIPE | AT COST | 644 | 1,321 |
| 381430503 GOLDMAN ACTIVEBETA U | AT COST | 801 | 1,152 |
| 46090F100 INVESCO OPTIMUM YIEL | AT COST | 346 | 273 |
| 464287150 ISHARES CORE S&P TOT | AT COST | 2,031 | 3,730 |
| 921908844 VANGUARD DIVIDEND AP | AT COST | 198 | 392 |
| 74440Y884 PGIM HIGH YIELD-Q 10 | AT COST | 434 | 417 |
| 46434V613 ISHARES CORE TOTAL B | AT COST | 515 | 497 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 286 | 313 |
| 464288281 ISHARES JP MORGAN US | AT COST | 823 | 801 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 1,598 | 1,550 |
| 381430107 GOLDMAN SACHS ACTIVE | AT COST | 410 | 433 |
| 33739H101 FIRST TRUST GLOBAL T | AT COST | 284 | 287 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 807 | 843 |
| 72201R833 PIMCO ENHANCED SHORT | |||
| 921937793 VANGUARD LONG-TERM B | |||
| 464287242 ISHARES IBOXX $ INVE | AT COST | 330 | 321 |
| 46435U853 ISHARES BROAD USD HI | AT COST | 559 | 552 |
| 81369Y506 AMEX ENERGY SELECT S | AT COST | 271 | 257 |
| 92206C664 VANGUARD RUSSELL 200 | AT COST | 448 | 447 |
| Description | Amount |
|---|---|
| OWNERS DRAW | 8,452 |
| ROUNDING | 1 |
| PY SECURITY DEPOSIT | 2,643 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Rent and Royalty Expense | 15,463 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 83 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 2,643 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 3 | 3 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 406 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1 | 1 | 0 |