| 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 |
|---|---|---|---|
| 38142V845 GOLDMAN SACHS INTL E | AT COST | 6,512 | 7,257 |
| 40168W525 GUGGENHEIM TOTAL RET | AT COST | 17,034 | 14,646 |
| 464287804 ISHARES CORE S&P SMA | AT COST | 3,473 | 6,913 |
| 46432F339 ISHARES EDGE MSCI US | AT COST | 12,879 | 26,890 |
| 592905509 METROPOLITAN WEST T/ | AT COST | 16,632 | 14,099 |
| 641224415 NEUBERGER BERMAN EME | |||
| 922031786 VANGUARD LONG-TERM T | AT COST | 4,052 | 2,675 |
| 72201U638 PIMCO MORTAGE OPP & | AT COST | 16,983 | 14,582 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 4,675 | 7,212 |
| 957663503 WESTERN ASSET CORE P | |||
| 464287200 ISHARES CORE S&P 500 | AT COST | 13,593 | 27,079 |
| 921943858 VANGUARD FTSE DEV MK | AT COST | 6,026 | 7,890 |
| 46137V357 INVESCO S&P 500 EQUA | AT COST | 7,002 | 11,039 |
| 46653M849 JOHCM INTERNATIONAL | AT COST | 1,500 | 1,062 |
| 957663669 WESTERN ASSET CORE P | |||
| 00771X419 GQG PART EMERG MKTS | AT COST | 3,086 | 3,212 |
| 74926P316 RBC EMERGING MARKETS | AT COST | 2,525 | 2,720 |
| 4812C0381 JPMORGAN CORE BOND F | AT COST | 11,636 | 11,545 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 77 |
| ROC ADJUSTMENT ON CY SALE | 43 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER ALLOCABLE EXPENSE-PRINCI | 51 | 0 | 51 | |
| OTHER ALLOCABLE EXPENSE-INCOME | 51 | 0 | 51 | |
| STATE FILING/TAXES PAID | 100 | 0 | 100 |
| Description | Amount |
|---|---|
| ROUNDING | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 48 | 48 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 49 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 250 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 19 | 19 | 0 |