| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,325 | 0 | 2,325 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES CORE TOTAL US AGGREGATE BOND ETF | AT COST | 273,322 | 269,662 |
| VANGUARD SHORT-TERM BOND ETF | AT COST | 531,357 | 534,596 |
| PIMCO LOW DURATION FUND | AT COST | 502,522 | 498,574 |
| ISHARES SELECT DIVIDEND ETF | AT COST | 149,936 | 268,668 |
| ISHARES RUSSELL MID-CAP ETF | AT COST | 241,030 | 329,031 |
| DODGE & COX INTERNATIONAL STOCK FUND | AT COST | 100,000 | 111,357 |
| INVESCO OPPENHEIMER DEVELOPING MARKETS FUND CLASS I | AT COST | 65,000 | 70,983 |
| ISHARES RUSSELL 2000 ETF | AT COST | 110,081 | 146,719 |
| VANGUARD TOTAL BOND MARKET INDEX - ADMIRAL CLASS #584 | AT COST | 234,500 | 217,394 |
| PIMCO HIGH YIELD FUND | AT COST | 59,100 | 52,409 |
| PRINCIPAL PREFERRED SECURITIES FUND | AT COST | 59,100 | 49,834 |
| VANGUARD REAL ESTATE ETF | AT COST | 86,823 | 75,636 |
| SPDR S&P 500 ETF TRUST | AT COST | 890,124 | 1,082,756 |
| PIMCO EMERGING MARKETS LOCAL | AT COST | 45,000 | 47,277 |
| TCW EMERGING MARKETS INCOME FUND | AT COST | 45,000 | 46,224 |
| ISHARES CORE MSCI EAFE ETF | AT COST | 150,004 | 154,348 |
| BLACKSTONE REAL ESTATE INCOME TRUST | AT COST | 87,000 | 85,628 |
| STARWOOD REAL ESTATE INCOME TRUST | AT COST | 87,000 | 82,125 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME RECEIVABLE | 8,558 | 7,675 | 7,675 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 35,032 | 35,032 | 0 | |
| CT FILING FEE | 50 | 0 | 50 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 745 | 745 | 0 | |
| FEDERAL EXCISE TAX | 1,700 | 0 | 0 |