| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,728 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESCO S&P 500 LOW VOLATILITY ETF | AT COST | 399,738 | 430,090 |
| ISHARES EDGE MSCI MIN VOL EAFE ETF | AT COST | 499,617 | 521,718 |
| ISHARES EDGE MSCI MIN VOL USA ETF | AT COST | 999,343 | 1,055,054 |
| ISHARES EDGE MSCI MIN VOL EMG MKT ETF | AT COST | 299,679 | 297,091 |
| ISHARES RUSSELL MID CAP ETF | AT COST | 682,930 | 850,986 |
| ISHARES RUSSELL 1000 ETF | AT COST | 2,434,183 | 3,272,050 |
| JP MORGAN ULTRA SHORT INCOME ETF | AT COST | 549,946 | 551,744 |
| SCHWAB EMERGING MARKETS EQUITY ETF | AT COST | 229,970 | 216,066 |
| VANGUARD DIVIDEND APPRECIATION ETF | AT COST | 1,405,533 | 1,383,931 |
| VANGUARD MEGA CAP ETF | AT COST | 250,020 | 240,742 |
| VANGUARD MIDCAP ETF | AT COST | 499,658 | 490,534 |
| VANGUARD RUSSELL 1000 ETF | AT COST | 2,447,725 | 3,163,750 |
| VANGUARD S&P 500 ETF | AT COST | 1,468,512 | 1,948,363 |
| BLACKROCK STRAT INCM OPPTY PORT INSTL | AT COST | 1,706,621 | 1,712,954 |
| DODGE & COX INCOME FUND | AT COST | 2,383,773 | 2,409,509 |
| PIMCO INCM INST CL | AT COST | 1,859,442 | 1,869,981 |
| VANGUARD ULTRA SHORT TERM BD ADM | AT COST | 225,000 | 225,317 |
| WESTERN ASSET CORE BD FD | AT COST | 2,000,000 | 2,044,944 |
| BARON DISCOVER FUND INST | AT COST | 1,380,000 | 1,282,254 |
| GOLDMAN SACHS GQG PARTNERS INTL OPPTY INST | AT COST | 855,585 | 866,439 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,000 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| STATE WITHHOLDING RECEIVABLE | 3,905 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILING FEES | 7 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SJC ONSHORE DIRECT LENDING FUND, L.P. | -68,608 | 0 | -68,608 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 64,082 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 105,189 | 105,189 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 5,000 | 0 | 0 | |
| FRANCHISE TAX | 75 | 0 | 0 | |
| PAYROLL TAXES | 1,696 | 0 | 1,696 |