| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,650 | 1,650 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 997002100 LAND LOTS 20 21 BLK | AT COST | 2,000 | 2,000 |
| 997002134 LAND LOTS 3-12 BLK 2 | AT COST | 3,500 | 2,643 |
| 464287804 ISHARES CORE S P SMA | |||
| 20FARMBC5 PT SE1/4 1-22-29, NW | AT COST | 173,779 | 532,170 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 23,266 | 61,409 |
| 464287655 ISHARES RUSSELL 2000 | |||
| 024524217 AMERICAN BEACON STEP | |||
| 464288877 ISHARES MSCI EAFE VA | AT COST | 16,780 | 25,208 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 31,687 | 44,231 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 38,932 | 49,829 |
| 921921300 VANGUARD EQUITY INCO | AT COST | 10,114 | 12,395 |
| 464287473 ISHARES RUSSELL MIDC | |||
| 464287499 ISHARES RUSSELL MID | |||
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 21,927 | 22,278 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 29,731 | 29,879 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 26,286 | 26,868 |
| 861728400 STONE RIDGE HY REINS | AT COST | 16,650 | 17,213 |
| 464287200 ISHARES CORE S P 500 | AT COST | 63,731 | 82,193 |
| 808524847 SCHWAB US REIT ETF | AT COST | 22,873 | 24,044 |
| 464287432 ISHARES 20 YEAR TREA | |||
| 52470V822 WESTERN ASSET INCOME | |||
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 20,520 | 25,004 |
| 741479406 PRICE T ROWE GROWTH | AT COST | 6,724 | 23,549 |
| 922042742 VANGUARD TOTAL WORLD | AT COST | 17,228 | 19,325 |
| 56064L298 NYLI CBRE GLOBAL INF | AT COST | 12,006 | 12,069 |
| 72201F490 PIMCO INCOME FUND IN | AT COST | 12,337 | 12,349 |
| 92206C664 VANGUARD RUSSELL 200 | AT COST | 25,307 | 30,254 |
| 922908629 VANGUARD MID CAP ETF | AT COST | 85,037 | 92,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 391 | 343 | 343 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 158 |
| PY RETURN OF CAPITAL ADJUSTMENT | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE EXPENSE | 503 | 503 | 0 | |
| STATE FILING FEE/TAX | 25 | 0 | 25 | |
| MISC EXPENSE | 216 | 216 | 0 | |
| Rent and Royalty Expense | 7,468 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 18 | 18 |
| Description | Amount |
|---|---|
| RECOVERY OF GRANTS PAID | 13,950 |
| ROUNDING | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 186 | 186 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 548 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 680 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 130 | 130 | 0 |