| 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 |
|---|---|---|---|
| 46432F339 ISHARES EDGE MSCI US | AT COST | 100,736 | 261,185 |
| 904504842 UNDISCOVERED MGRS BE | AT COST | 55,258 | 67,343 |
| 921943858 VANGUARD FTSE DEV MK | AT COST | 50,464 | 68,717 |
| 592905509 METROPOLITAN WEST T/ | AT COST | 154,182 | 132,873 |
| 922031786 VANGUARD LONG-TERM T | AT COST | 44,794 | 31,229 |
| 40168W525 GUGGENHEIM TOTAL RET | AT COST | 164,530 | 157,083 |
| 46653M849 JOHCM INTERNATIONAL | AT COST | 41,094 | 47,285 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 52,726 | 70,991 |
| 72201U638 PIMCO MORTAGE OPP & | AT COST | 182,716 | 162,211 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 162,052 | 276,716 |
| 52106N459 LAZARD GLOBAL LISTED | AT COST | 51,000 | 57,845 |
| 38142V845 GOLDMAN SACHS INTL E | AT COST | 85,271 | 118,516 |
| 46137V357 INVESCO S&P 500 EQUA | |||
| 36256V783 GMO RESOURCES FUND $ | AT COST | 21,000 | 17,923 |
| 998418100 PROTEUS SPC-1825 CAP | |||
| 00771X419 GQG PART EMERG MKTS | AT COST | 20,000 | 19,348 |
| 4812C0381 JPMORGAN CORE BOND F | AT COST | 156,847 | 160,066 |
| 74926P316 RBC EMERGING MARKETS | AT COST | 20,000 | 25,406 |
| 4812C0530 JPMORGAN LARGE CAP G | AT COST | 98,000 | 90,556 |
| 808524771 SCHWAB FUNDAMENTAL U | AT COST | 110,846 | 113,302 |
| 998678713 PROTEUS SPC-1825 CAP | AT COST | 173,921 | 104,651 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 600 | 0 | 600 | |
| PROTEUS EXPENSES | 3,346 | 3,346 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 24,732 | 24,732 |
| Description | Amount |
|---|---|
| COST ADJUSTMENT ON SALE | 85,000 |
| ROUNDING | 3 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 422 | 422 | 0 | |
| FEDERAL ESTIMATES - INCOME | 248 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 236 | 236 | 0 |