| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,560 | 8,560 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SIX CIRCLES CREDIT OPPORT | AT COST | 58,350 | 58,865 |
| VCIT VANGUARD INT-TERM CORPORAT | AT COST | 27,871 | 28,365 |
| VMBS VANGUARD MORTGAGE-BACKED S | AT COST | 28,016 | 28,008 |
| CGLB SIX CIRCLES GLOBAL BOND | AT COST | 167,991 | 168,236 |
| PHYQ PGIM HIGH YIELD-Q | AT COST | 106,236 | 119,971 |
| TLT ISHARES 20+ YEAR TREASURY BO | AT COST | 53,058 | 55,206 |
| IEF ISHARES 7-10 YEAR TREASURY | AT COST | ||
| CUSD SIX CIRCLES ULTR SHRT DUR | AT COST | ||
| VTAB VANGUARD TTL INTL BND-ADM | AT COST | 130,226 | 140,128 |
| VBTL VANGUARD TOT BD MKT IDX-ADM | AT COST | 76,608 | 84,054 |
| MWTS MTRPLTN WST TTL RTRN BND-P | AT COST | ||
| IEMG ISHARES CORE MSCI EMERGING | AT COST | 59,052 | 66,259 |
| BBEU JPMORGAN BETABUILDERS EURO | AT COST | 24,588 | 29,777 |
| BBAX JPM BTABLDRS DEV ASIAX-JAP | AT COST | 16,230 | 19,510 |
| CIUE SIX CIRCLES INTL UNCON EQ | AT COST | 196,952 | 207,748 |
| CUSU SIX CIRCLES US UNCONSTR EQ | AT COST | 218,136 | 288,182 |
| BBCA JPMORGAN BETABUILDERS CANADA | AT COST | 85,703 | 95,998 |
| BBJP JPMORGAN BETABUILDERS JAPAN ETF | AT COST | 61,733 | 74,032 |
| FXAI FIDELITY 500 INDEX-INST PR | AT COST | ||
| JPM GL RES ENH IDX FD - USD - R | AT COST | ||
| ISHARES MSCI EAFE ETF | AT COST | 171,549 | 214,648 |
| SPDR S&P 500 ETF TRUST | AT COST | 665,785 | 1,262,967 |
| APC EQUITY CREDITS | AT COST | 1,256 | 1,256 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ROYALTY COSTS | 51 | 51 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 182 | 182 |
| Description | Amount |
|---|---|
| DEPLETION BOOK-TO-TAX VARIANCE | 27 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 18,553 | 18,553 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX ON INVESTMENT INCOME | 2,336 |