| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,923 | 6,923 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| IEMG ISHARES CORE MSCI EMERGING | AT COST | ||
| BBEU JPMORGAN BETABUILDERS EURO | AT COST | 88,114 | 99,587 |
| BBAX JPM BTABLDRS DEV ASIAX-JAP | AT COST | 56,691 | 57,789 |
| CIUE SIX CIRCLES INTL UNCON EQ | AT COST | 270,400 | 304,848 |
| CUSU SIX CIRCLES US UNCONSTR EQ | AT COST | 236,093 | 340,761 |
| BBCA JPMORGAN BETABUILDERS CANADA | AT COST | 68,779 | 97,373 |
| BBJP JPMORGAN BETABUILDERS JAPAN ETF | AT COST | 87,125 | 97,161 |
| EFA ISHARES MSCI EAFE ETF | AT COST | 171,549 | 231,477 |
| SPY SPDR S&P 500 ETF TRUST | AT COST | 564,025 | 1,372,634 |
| BSV VANGUARD SHORT-TERM BOND | AT COST | 66,622 | 65,391 |
| BNDX VANGUARD TOTAL INTL BOND | AT COST | 8,665 | 8,384 |
| BND VANGUARD TOTAL BOND MARKE | AT COST | 17,063 | 17,035 |
| GOVT ISHARES US TREASURY BOND | AT COST | 32,122 | 32,496 |
| SIX CIRCLES CREDIT OPPORT | AT COST | 58,350 | 58,808 |
| VCIT VANGUARD INT-TERM CORPORAT | AT COST | ||
| VMBS VANGUARD MORTGAGE-BACKED S | AT COST | 28,016 | 27,371 |
| CGLB SIX CIRCLES GLOBAL BOND | AT COST | 207,549 | 201,717 |
| PHYQ PGIM HIGH YIELD-Q | AT COST | ||
| TLT ISHARES 20+ YEAR TREASURY BO | AT COST | ||
| VTAB VANGUARD TTL INTL BND-ADM | AT COST | 114,507 | 116,238 |
| VBTL VANGUARD TOT BD MKT IDX-ADM | AT COST | 76,608 | 80,944 |
| 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 | 132 | 132 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 871 | 871 |
| Description | Amount |
|---|---|
| DEPLETION BOOK-TO-TAX VARIANCE | 131 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 23,672 | 23,672 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX ON INVESTMENT INCOME | 711 |