| 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 |
|---|---|---|---|
| 46434G103 ISHARES CORE MSCI EM | AT COST | 53,137 | 67,556 |
| 464287473 ISHARES RUSSELL MIDC | |||
| 464287655 ISHARES RUSSELL 2000 | |||
| 808524847 SCHWAB US REIT ETF | AT COST | 36,233 | 35,116 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 24,940 | 39,561 |
| 464287200 ISHARES CORE S P 500 | AT COST | 37,601 | 47,261 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 52,568 | 50,071 |
| 861728400 STONE RIDGE HY REINS | AT COST | 25,730 | 26,707 |
| 024524217 AMERICAN BEACON STEP | |||
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 42,239 | 35,892 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 199,811 | 262,183 |
| 464287432 ISHARES 20 YEAR TREA | |||
| 52470V822 WESTERN ASSET INCOME | |||
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 28,994 | 36,461 |
| 922042742 VANGUARD TOTAL WORLD | AT COST | 9,913 | 11,285 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 49,522 | 49,940 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 61,584 | 78,635 |
| 56064L298 NYLI CBRE GLOBAL INF | AT COST | 19,708 | 20,213 |
| 72201F490 PIMCO INCOME FUND IN | AT COST | 20,009 | 20,009 |
| 92206C664 VANGUARD RUSSELL 200 | AT COST | 39,528 | 49,362 |
| 922908629 VANGUARD MID CAP ETF | AT COST | 127,858 | 147,722 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 74 | 74 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 74 | 74 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 1,125 | 574 | 574 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 192 |
| ROUNDING | 2 |
| 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 | 23 | 23 |
| Description | Amount |
|---|---|
| WASH SALE ADJUSTMENT | 4,113 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 294 | 294 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 1,924 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 2,108 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 207 | 207 | 0 |