| 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 |
|---|---|---|---|
| 808524847 SCHWAB US REIT ETF | AT COST | 27,001 | 30,458 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 24,879 | 49,509 |
| 464287200 ISHARES CORE S P 500 | AT COST | 158,964 | 295,209 |
| 464287499 ISHARES RUSSELL MID | AT COST | 28,451 | 57,762 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 117,257 | 117,858 |
| 464287655 ISHARES RUSSELL 2000 | |||
| 464288877 ISHARES MSCI EAFE VA | AT COST | 25,671 | 40,989 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 51,772 | 47,481 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 37,824 | 34,928 |
| 024524217 AMERICAN BEACON STEP | |||
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 125,852 | 118,012 |
| 861728400 STONE RIDGE HY REINS | AT COST | 44,554 | 46,820 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 55,006 | 78,916 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 61,932 | 93,128 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 13,463 | 11,331 |
| 52470V822 WESTERN ASSET INCOME | |||
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 28,791 | 37,822 |
| 922042742 VANGUARD TOTAL WORLD | AT COST | 63,868 | 71,800 |
| 56064L298 NYLI CBRE GLOBAL INF | AT COST | 25,447 | 26,227 |
| 72201F490 PIMCO INCOME FUND IN | AT COST | 26,940 | 27,039 |
| 92206C664 VANGUARD RUSSELL 200 | AT COST | 43,862 | 55,632 |
| 922908629 VANGUARD MID CAP ETF | AT COST | 52,287 | 59,785 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 4,640 | 4,640 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 1,221 | 1,124 | 1,124 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 419 |
| ROUNDING | 4 |
| 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 | 32 | 32 |
| Description | Amount |
|---|---|
| RECOVERY OF GRANTS PAID | 5,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 330 | 330 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 178 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 496 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 238 | 238 | 0 |