| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,050 | 1,050 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 46653M849 JOHCM INTERNATIONAL | AT COST | 38,622 | 46,027 |
| 72201U638 PIMCO MORTAGE OPP & | AT COST | 194,882 | 167,703 |
| 922031786 VANGUARD LONG-TERM T | AT COST | 44,942 | 32,207 |
| 46137V357 INVESCO S&P 500 EQUA | AT COST | 87,078 | 106,136 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 22,790 | 45,486 |
| 40168W525 GUGGENHEIM TOTAL RET | AT COST | 189,489 | 169,556 |
| 46432F339 ISHARES EDGE MSCI US | AT COST | 43,930 | 64,901 |
| 592905509 METROPOLITAN WEST T/ | AT COST | 155,183 | 136,255 |
| 904504842 UNDISCOVERED MGRS BE | AT COST | 28,043 | 43,367 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 65,536 | 136,598 |
| 38142V845 GOLDMAN SACHS INTL E | AT COST | 39,177 | 63,057 |
| 957663669 WESTERN ASSET CORE P | |||
| 00771X419 GQG PART EMERG MKTS | AT COST | 32,758 | 36,427 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 41,913 | 50,255 |
| 74926P316 RBC EMERGING MARKETS | AT COST | 23,724 | 29,248 |
| 4812C0381 JPMORGAN CORE BOND F | AT COST | 166,611 | 168,902 |
| 4812C0530 JPMORGAN LARGE CAP G | AT COST | 107,073 | 116,776 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 4,800 | 0 | 4,800 | |
| STATE FILING/TAXES PAID | 250 | 0 | 250 |
| Description | Amount |
|---|---|
| GRANT RECOVERIES | 22,750 |
| ROUNDING | 7 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 262 | 262 | 0 | |
| FEDERAL ESTIMATES - INCOME | 1,569 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 82 | 82 | 0 |