| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 5,077 | 5,077 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 024524217 AMERICAN BEACON STEP | AT COST | 870,000 | 860,916 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 550,940 | 541,157 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 770,000 | 778,364 |
| 149498107 CAUSEWAY EMERGING MA | AT COST | 500,000 | 455,230 |
| 46137V357 INVESCO S P 500 EQUA | AT COST | 692,220 | 700,920 |
| 464287200 ISHARES CORE S P 500 | AT COST | 5,264,178 | 5,538,890 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 2,476,974 | 2,393,915 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 222,014 | 212,299 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 824,114 | 879,512 |
| 464287499 ISHARES RUSSELL MID | AT COST | 990,230 | 981,240 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 899,557 | 907,704 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 650,365 | 615,683 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 1,636,776 | 1,530,558 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 688,737 | 669,930 |
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 681,834 | 652,674 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 1,660,000 | 1,619,472 |
| 808524847 SCHWAB US REIT ETF | AT COST | 683,563 | 631,800 |
| 861728400 STONE RIDGE HY REINS | AT COST | 570,000 | 564,403 |
| 98MSCF1K8 PARTNERS GROUP PRVT | AT COST | 222,256 | 227,044 |
| PRIOR YEAR INVESTMENTS |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 9,142 | 9,142 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MUTUAL FUND TIMING ADJUSTMENT | 20,552 | 20,552 |
| Description | Amount |
|---|---|
| PARTNERS GROUP ADJ | 3,809 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 50 | 0 | 50 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 7,772 | 7,772 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 18,761 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RBC ADMINISTRATION FEES | 951 | 951 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 5,508 | 5,508 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 133 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 960 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 3,939 | 3,939 | 0 |