| 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 |
|---|---|---|---|
| 46432F842 ISHARES CORE MSCI EA | AT COST | 62,126 | 73,462 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 32,140 | 30,123 |
| 996029SE5 CML 509 BROADWAY STR | AT COST | 110,000 | 131,000 |
| 464287655 ISHARES RUSSELL 2000 | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 48,110 | 49,765 |
| 06828M876 BARON EMERGING MARKE | AT COST | 9,982 | 16,784 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 25,190 | 30,788 |
| 808524847 SCHWAB US REIT ETF | AT COST | 27,080 | 29,158 |
| 464287473 ISHARES RUSSELL MIDC | |||
| 464287226 ISHARES CORE U.S. AG | AT COST | 131,749 | 123,802 |
| 024524217 AMERICAN BEACON STEP | |||
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 97,315 | 85,981 |
| 464287200 ISHARES CORE S P 500 | AT COST | 152,824 | 242,151 |
| 464287499 ISHARES RUSSELL MID | |||
| 04314H568 ARTISAN HIGH INCOME | AT COST | 41,647 | 40,262 |
| U15027219 PERSONAL PROPERTY | AT COST | 58,849 | 69,551 |
| 861728400 STONE RIDGE HY REINS | AT COST | 36,643 | 37,055 |
| 22544R305 CREDIT SUISSE COMMOD | |||
| 46137V357 INVESCO S P 500 EQUA | |||
| 464287432 ISHARES 20 YEAR TREA | AT COST | 10,161 | 9,708 |
| 524686524 CLEARBRIDGE INTERNAT | |||
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 28,228 | 32,100 |
| 922042742 VANGUARD TOTAL WORLD | AT COST | 30,584 | 32,387 |
| 92206C664 VANGUARD RUSSELL 200 | AT COST | 39,099 | 43,348 |
| 922908629 VANGUARD MID CAP ETF | AT COST | 127,443 | 140,195 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 1 |
| PY RETURN OF CAPITAL ADJUSTMENT | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MAINTENANCE EXPENSES | 7,920 | 0 | 7,920 | |
| SECURITY EXPENSES | 916 | 0 | 916 | |
| REIMBURSEMENT EXPENSES | 3,260 | 0 | 3,260 | |
| UTILITY EXPENSES | 6,180 | 0 | 6,180 | |
| REPAIR EXPENSES | 13,917 | 0 | 13,917 | |
| AD EXPENSES | 100 | 0 | 100 | |
| POSTAGE EXPENSES | 120 | 0 | 120 | |
| INSURANCE EXPENSES | 7,336 | 0 | 7,336 | |
| WEBSITE EXPENSES | 159 | 0 | 159 | |
| PEST EXPENSES | 345 | 0 | 345 | |
| MISCELLANEOUS EXPENSES | 3,090 | 0 | 3,090 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REFUND OF SERVICING FEES | 41 | 41 | |
| OTHER INCOME | 58 | 58 |
| Description | Amount |
|---|---|
| ROUNDING | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 275 | 275 | 275 | 0 |
| REAL ESTATE TAX ON NON-RENTAL | 1,745 | 0 | 1,745 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 705 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 844 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 119 | 119 | 119 | 0 |