| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 961214CX9 WESTPAC BANKING | 102,163 | 99,626 |
| 69353REK0 PNC BANK NA | ||
| 594918BR4 MICROSOFT CORP | 100,074 | 99,246 |
| 06051GFS3 BANK AMER CORP MTN | ||
| 001055BK7 AFLAC INC | 99,883 | 99,467 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 024524217 AMERICAN BEACON STEP | |||
| 922908710 VANGUARD 500 INDEX A | AT COST | 381,569 | 1,200,651 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 190,744 | 197,390 |
| 921910501 VANGUARD INTERNATION | AT COST | 89,032 | 104,552 |
| 922908553 VANGUARD REAL ESTATE | |||
| 19765Y340 COLUMBIA SMALL CAP G | |||
| 464287226 ISHARES CORE U.S. AG | AT COST | 121,422 | 123,252 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 46,766 | 44,364 |
| 464287499 ISHARES RUSSELL MID | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 305,619 | 374,927 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 223,885 | 297,247 |
| 52470V822 WESTERN ASSET INCOME | |||
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 360,204 | 368,770 |
| 808524847 SCHWAB US REIT ETF | AT COST | 139,697 | 142,950 |
| 861728400 STONE RIDGE HY REINS | AT COST | 190,012 | 188,252 |
| 922042742 VANGUARD TOTAL WORLD | AT COST | 143,744 | 164,617 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 135,522 | 137,091 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 133,680 | 167,314 |
| 56064L298 NYLI CBRE GLOBAL INF | AT COST | 95,492 | 97,940 |
| 72201F490 PIMCO INCOME FUND IN | AT COST | 99,728 | 99,910 |
| 92206C664 VANGUARD RUSSELL 200 | AT COST | 161,823 | 202,822 |
| 922908629 VANGUARD MID CAP ETF | AT COST | 564,416 | 635,001 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 13,108 | 13,108 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 3,594 | 4,058 | 4,058 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 1,750 |
| PY RETURN OF CAPITAL ADJUSTMENT | 606 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 200 | 0 | 200 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 159 | 159 |
| Description | Amount |
|---|---|
| ROUNDING | 3 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,194 | 1,194 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 3,853 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 4,452 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 928 | 928 | 0 |