| 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 |
|---|---|---|---|
| 922908710 VANGUARD 500 INDEX A | AT COST | 179,137 | 406,235 |
| 741479109 PRICE T ROWE GROWTH | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 155,558 | 202,439 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 168,641 | 182,011 |
| 921921300 VANGUARD EQUITY INCO | |||
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 248,338 | 234,780 |
| 024524217 AMERICAN BEACON STEP | |||
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 70,000 | 72,509 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 108,000 | 112,637 |
| 22544R305 CREDIT SUISSE COMMOD | |||
| 46137V357 INVESCO S P 500 EQUA | |||
| 464287200 ISHARES CORE S P 500 | AT COST | 74,586 | 91,893 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 322,074 | 331,725 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 20,021 | 20,121 |
| 464287473 ISHARES RUSSELL MIDC | |||
| 464287499 ISHARES RUSSELL MID | |||
| 464287655 ISHARES RUSSELL 2000 | |||
| 464288877 ISHARES MSCI EAFE VA | AT COST | 71,482 | 84,936 |
| 524686524 CLEARBRIDGE INTERNAT | |||
| 808524847 SCHWAB US REIT ETF | AT COST | 74,254 | 83,243 |
| 861728400 STONE RIDGE HY REINS | AT COST | 107,047 | 104,413 |
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 75,000 | 90,457 |
| 741479406 PRICE T ROWE GROWTH | AT COST | 83,508 | 244,954 |
| 922042742 VANGUARD TOTAL WORLD | AT COST | 88,613 | 92,534 |
| 92206C664 VANGUARD RUSSELL 200 | AT COST | 79,916 | 90,098 |
| 922908629 VANGUARD MID CAP ETF | AT COST | 321,026 | 357,623 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 5 |
| PY RETURN OF CAPITAL ADJUSTMENT | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC EXPENSES | 4,877 | 0 | 4,877 | |
| STATE FILING FEE/TAX | 327 | 0 | 327 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 91 | 91 |
| Description | Amount |
|---|---|
| GRANT RECOVERY ADJUSTMENT | 533 |
| ROUNDING | 4 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 500 | 500 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 651 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 244 | 244 | 0 |