| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 921910501 VANGUARD INTERNATION | |||
| 922908553 VANGUARD REAL ESTATE | |||
| 46429B697 ISHARES MSCI USA MIN | |||
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 80,504 | 71,098 |
| 922042676 VANGUARD GLOBAL EX U | |||
| 693390882 P I M C O FOREIGN BO | |||
| 779572106 T ROWE PRICE SMALL C | |||
| 921921300 VANGUARD EQUITY INCO | AT COST | 64,088 | 103,456 |
| 412295107 HARDING LOEVNER INTE | |||
| 316146265 FIDELITY MID CAP IND | |||
| 922908710 VANGUARD 500 INDEX A | AT COST | 67,705 | 145,762 |
| 464288612 ISHARES INTERMEDIATE | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 38,033 | 41,753 |
| 057071854 BAIRD AGGREGATE BOND | |||
| 464288646 ISHARES TRUST ISHARE | |||
| 46429B655 ISHARES FLOATING RAT | |||
| 06828M876 BARON EMERGING MARKE | |||
| 87234N765 TCW EMERGING MARKETS | |||
| 31420B300 FEDERATED HERMES INS | |||
| 741479109 PRICE T ROWE GROWTH | AT COST | 65,062 | 117,937 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 56,871 | 60,219 |
| 091936450 BLACKROCK ADVANTAGE | |||
| 024524217 AMERICAN BEACON STEP | AT COST | 30,000 | 30,213 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 27,000 | 27,483 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 38,000 | 38,128 |
| 22544R305 CREDIT SUISSE COMMOD | AT COST | 27,000 | 26,586 |
| 46137V357 INVESCO S P 500 EQUA | AT COST | 26,993 | 27,106 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 71,124 | 70,570 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 8,978 | 9,270 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 29,984 | 29,944 |
| 464287499 ISHARES RUSSELL MID | AT COST | 34,930 | 34,945 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 29,807 | 30,231 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 24,993 | 24,451 |
| 524686524 CLEARBRIDGE INTERNAT | AT COST | 25,000 | 25,850 |
| 808524847 SCHWAB US REIT ETF | AT COST | 27,039 | 28,278 |
| 861728400 STONE RIDGE HY REINS | AT COST | 30,000 | 29,735 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 138 | 0 | 138 | |
| OSAC ADMIN EXPENSE | 3,618 | 0 | 3,618 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 29 | 29 | |
| FEDERAL TAX REFUND | 608 | 0 |
| Description | Amount |
|---|---|
| PY PENDING SALES | 32 |
| OSAC GRANT RECOVERIES | 1,316 |
| OSAC TIMING ADJUSTMENT | 34,258 |
| COST BASIS ADJUSTMENT | 17 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 238 | 238 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 160 | 160 | 0 |