| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 31420B300 FEDERATED INST HI YL | 32,803 | 32,657 |
| 057071854 BAIRD AGGREGATE BOND | 66,003 | 69,433 |
| 464288612 ISHARES BARCLAYS INT | 97,918 | 100,127 |
| 87234N765 TCW EMERGING MARKETS | 21,320 | 19,914 |
| 693390882 P I M C O FOREIGN BO | 20,535 | 20,706 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 741479109 PRICE T ROWE GROWTH | 34,409 | 101,631 |
| 779556109 ROWE T PRICE MID-CAP | 25,405 | 50,975 |
| 921921300 VANGUARD EQUITY INCO | 80,734 | 129,057 |
| 779572106 T ROWE PRICE SMALL C | 28,700 | 57,600 |
| 46434G103 ISHARES CORE MSCI EM | 37,921 | 52,453 |
| 922908710 VANGUARD 500 INDEX A | 94,202 | 154,200 |
| 412295107 HARDING LOEVNER INTL | 28,031 | 37,940 |
| 46432F842 ISHARES CORE MSCI EA | 32,741 | 38,029 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 921910501 VANGUARD INTL GRWTH | AT COST | 20,253 | 39,568 |
| 641224415 NEUBERGER BERMAN EME | AT COST | 19,278 | 24,980 |
| 922908553 VANGUARD REIT ETF | AT COST | 22,272 | 25,753 |
| 46429B697 ISHARES MSCI USA MIN | AT COST | 81,006 | 95,178 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 41,858 | 40,622 |
| 464287226 ISHARES CORE TOTAL U | AT COST | 68,463 | 69,659 |
| 922042676 VANGUARD GLBL EX US | AT COST | 11,431 | 12,197 |
| Description | Amount |
|---|---|
| ROC ADJUSMENT | 8 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OSAC ADMINISTRATIVE CHARGES | 6,222 | 0 | 6,222 | |
| STATE FILING FEE | 183 | 0 | 183 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 336 | 0 | |
| OTHER INCOME | 1 | 1 | |
| GRANT RECOVERY | 3,199 | 0 |
| Description | Amount |
|---|---|
| ROUNDING ADJUSTMENT | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 153 | 153 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 52 | 52 | 0 |