| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,250 | 1,250 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 464287507 ISHARES CORE S&P MID | ||
| 921943858 VANGUARD FTSE DEVELO | ||
| 202671913 AGGREGATE BOND COMMO | ||
| 207543877 SMALL CAP GROWTH LEA | ||
| 29099JL09 EMERGING MARKETS STO | ||
| 303995997 SMALL CAP VALUE COMM | ||
| 323991307 MID CAP GROWTH COMMO | ||
| 45399CL07 DIVIDEND INCOME COMM | ||
| 99Z466197 INTERNATIONAL FOCUSE | ||
| 922042858 VANGUARD FTSE EMERGI | ||
| 922908363 VANGUARD 500 INDEX F | ||
| 992639934 LARGE CAP CORE COMMO | ||
| 99Z639942 MID CAP CORE COMMON | ||
| 99Z639959 SMALL CAP CORE COMMO | ||
| 693390882 PIMCO INTERNATIONAL | ||
| 99Z665806 MID CAP VALUE COMMON | ||
| 92206C680 VANGUARD RUSSELL 100 | ||
| 09251M801 BLACKROCK EQTY DIVID | ||
| 52469H255 CLEARBRIDGE LARGE CA | ||
| 74256W584 PRINCIPAL MIDCAP FUN |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 20,453 | 20,595 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 22,250 | 22,396 |
| 09251M801 BLACKROCK EQUITY DIV | AT COST | 1 | 67,531 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 6,756 | 6,884 |
| 464287507 ISHARES CORE SP MID- | AT COST | 17,119 | 52,841 |
| 52469H255 CLEARBRIDGE LARGE CP | AT COST | 1 | 49,843 |
| 693390882 PIMCO INTL BD FD US | AT COST | 1 | 20,535 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 1 | 37,799 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 39,675 | 40,074 |
| 808524847 SCHWAB US REIT ETF | AT COST | 22,295 | 22,112 |
| 861728400 STONE RIDGE HY REINS | AT COST | 22,250 | 21,927 |
| 921943858 VANGUARD FTSE DEVELO | AT COST | 52,461 | 88,822 |
| 922042858 VANGUARD FTSE EMERGI | AT COST | 29,762 | 30,072 |
| 92206C680 VANGUARD RUSSELL 100 | AT COST | 42,099 | 71,854 |
| 922908363 VANGUARD INDEX FDS S | AT COST | 46,059 | 131,215 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 10,505 | 10,505 |
| Description | Amount |
|---|---|
| COST ADJUSTMENT | 164,145 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC EXPENSES | 625 | 0 | 625 | |
| STATE FILING FEE/TAX | 25 | 0 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 359 | 359 |
| Description | Amount |
|---|---|
| GRANT RECOVERY | 1,785 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 706 | 706 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 164 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 400 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 19 | 19 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 95 | 95 | 0 |