| 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 |
|---|---|---|---|
| 464287499 ISHARES RUSSELL MID | AT COST | 212,410 | 253,354 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 76,129 | 82,844 |
| 464287465 ISHARES MSCI EAFE ET | AT COST | 277,610 | 340,850 |
| 057071854 BAIRD AGGREGATE BOND | |||
| 464287804 ISHARES CORE S P SMA | AT COST | 57,827 | 78,926 |
| 78462F103 SPDR S P 500 ETF TRU | AT COST | 549,962 | 1,362,636 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 113,768 | 113,056 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 51,613 | 54,154 |
| CASH CASH | |||
| 464287226 ISHARES CORE U.S. AG | AT COST | 167,508 | 159,885 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 166,860 | 159,969 |
| 861728400 STONE RIDGE HY REINS | AT COST | 53,591 | 52,949 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 425 | 425 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 5,267 | 5,753 | 5,753 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 14 |
| ROC ON CY SALES | 29 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 25 | 0 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 43 | 43 |
| Description | Amount |
|---|---|
| ROUNDING | 19 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 741 | 741 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 115 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 265 | 265 | 0 |