| 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 |
|---|---|---|---|
| 98FARMF45 NE1/4SE1/4 23-93-28 | AT COST | 178,034 | 435,842 |
| 98FARMF52 N1/2SW1/4 24-93-28 | AT COST | 356,068 | 871,685 |
| 98FARMF60 PT NW1/4 26-93-28 | AT COST | 330,053 | 820,473 |
| 98FARMF78 W1/2SE1/4 6-90-27 | AT COST | 440,000 | 879,088 |
| 98FARMF86 N1/2N1/2NE1/4 & N1/2 | |||
| 670678507 NUVEEN REAL ESTATE S | |||
| 922908645 VANGUARD MID-CAP IND | AT COST | 63,850 | 77,594 |
| 316146331 FIDELITY EMERGING MA | |||
| 057071854 BAIRD AGGREGATE BOND | AT COST | 85,730 | 72,283 |
| 31420B300 FEDERATED HERMES INS | |||
| 315911727 FIDELITY INTERNATION | AT COST | 140,157 | 165,965 |
| 922908728 VANGUARD TOTAL STOCK | AT COST | 196,832 | 286,984 |
| 56064L298 MAINSTAY CBRE GLOBAL | |||
| 464287473 ISHARES RUSSELL MIDC | AT COST | 18,968 | 21,270 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 41,967 | 41,496 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 20,574 | 20,533 |
| 024524217 AMERICAN BEACON STEP | AT COST | 16,307 | 20,804 |
| 464287499 ISHARES RUSSELL MID | AT COST | 23,983 | 27,222 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 37,015 | 40,604 |
| 861728400 STONE RIDGE HY REINS | AT COST | 44,976 | 47,115 |
| 808524847 SCHWAB US REIT ETF | AT COST | 28,935 | 30,061 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 11,940 | 10,871 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 6,599 | 6,614 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 45,829 | 46,708 |
| 22544R305 CREDIT SUISSE COMMOD | |||
| 46137V357 INVESCO S P 500 EQUA | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 59,902 | 69,218 |
| 000000000 MISCELLANEOUS ENTRY | |||
| 922042742 VANGUARD TOTAL WORLD | AT COST | 35,022 | 35,531 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - INCOME (ALLOCABLE | 1,246 | 1,246 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 3 |
| ROC ON CY SALES | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 20 | 0 | 20 | |
| Rent and Royalty Expense | 17,534 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 89 | 89 |
| Description | Amount |
|---|---|
| ROUNDING | 4 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 83 | 83 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 960 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 354 | 354 | 0 |