| Category | Amount |
|---|---|
| N/A | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES S&P MID-CAP | 1,519,810 | 1,668,386 |
| ISHARES S&P SMALL-CAP | 1,519,972 | 1,744,867 |
| VAG HIGH DIV YIELD | 3,020,114 | 3,624,449 |
| VAG S&P 500 | 4,499,319 | 6,630,057 |
| VAG TOT INTL STK IND | 4,706,095 | 4,799,966 |
| ARTISAN DEVELOP WORLD INST | 351,152 | 343,053 |
| ISHARES MSCI EMG MKTS | 349,930 | 303,816 |
| VAR ALT INCOME FD | 372,091 | 357,101 |
| CLIFFWATER CORP LENDING | 1,809,802 | 1,790,484 |
| VAG TOT BOND MKT IND ETF | 817,863 | 826,390 |
| SPDR S&P 500 | 297,050 | 698,010 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKROCK STRAT INC. OPP | AT COST | 1,514,732 | 1,520,322 |
| TIMING DIFFERENCES | AT COST | 8,025 | 0 |
| WBM JV LLC | AT COST | 98,840 | 99,453 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 419,855 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INV FEES | 16,101 | 16,101 | 0 | |
| OTHER DEDUCTIONS FROM K-1S | 962 | 962 | 0 | |
| PORTFOLIO DEDUCTIONS | 367 | 367 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER PORT INCOME | 1,379 | 1,379 | 1,379 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 14,326 | 14,326 | 0 | |
| MISC TAXES/FEES | 25 | 0 | 0 | |
| FEDERAL TAXES | 12,000 | 0 | 0 |