| 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 |
|---|---|---|---|
| 74440B884 PGIM TOTAL RETURN BO | FMV | 75,172 | 75,172 |
| 03463K406 ANGEL OAK MULTI STRA | FMV | 25,459 | 25,459 |
| 464287473 ISHARES RUSSELL MIDC | |||
| 808524847 SCHWAB US REIT ETF | FMV | 27,166 | 27,166 |
| 464287200 ISHARES CORE S P 500 | FMV | 206,068 | 206,068 |
| 524686524 CLEARBRIDGE INTERNAT | |||
| 46434G103 ISHARES CORE MSCI EM | FMV | 56,180 | 56,180 |
| 04314H568 ARTISAN HIGH INCOME | FMV | 35,545 | 35,545 |
| 464287499 ISHARES RUSSELL MID | |||
| 464287655 ISHARES RUSSELL 2000 | |||
| 024524217 AMERICAN BEACON STEP | |||
| 464288877 ISHARES MSCI EAFE VA | FMV | 27,365 | 27,365 |
| 46432F842 ISHARES CORE MSCI EA | FMV | 64,314 | 64,314 |
| 464287226 ISHARES CORE U.S. AG | FMV | 123,017 | 123,017 |
| 861728400 STONE RIDGE HY REINS | FMV | 33,703 | 33,703 |
| 464287432 ISHARES 20 YEAR TREA | FMV | 8,455 | 8,455 |
| 22544R305 CREDIT SUISSE COMMOD | |||
| 46137V357 INVESCO S P 500 EQUA | |||
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 27,815 | 27,815 |
| 922042742 VANGUARD TOTAL WORLD | AT COST | 27,388 | 27,388 |
| 92206C664 VANGUARD RUSSELL 200 | AT COST | 36,848 | 36,848 |
| 922908629 VANGUARD MID CAP ETF | AT COST | 120,491 | 120,491 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 300 | 300 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 300 | 300 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER ALLOCABLE EXPENSE-INCOME | 10 | 0 | 10 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 15 | 15 |
| Description | Amount |
|---|---|
| INCREASE IN UNREALIZED APPRECIATION | 42,766 |
| ROUNDING | 3 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 282 | 282 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 70 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 228 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 125 | 125 | 0 |