| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 3,000 | 3,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 57,706 | 52,465 |
| 922908553 VANGUARD REAL ESTATE | |||
| 921910501 VANGUARD INTERNATION | |||
| 922042676 VANGUARD GLOBAL EX U | |||
| 87234N765 TCW EMERGING MARKETS | |||
| 46429B655 ISHARES FLOATING RAT | |||
| 922908710 VANGUARD 500 INDEX A | AT COST | 46,401 | 97,533 |
| 31420B300 FEDERATED HERMES INS | |||
| 316146265 FIDELITY MID CAP IND | |||
| 412295107 HARDING LOEVNER INTE | |||
| 06828M876 BARON EMERGING MARKE | |||
| 464288646 ISHARES TRUST ISHARE | |||
| 057071854 BAIRD AGGREGATE BOND | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 31,341 | 33,414 |
| 779572106 T ROWE PRICE SMALL C | AT COST | 13,570 | 22,425 |
| 693390882 P I M C O FOREIGN BO | |||
| 921921300 VANGUARD EQUITY INCO | AT COST | 31,536 | 54,087 |
| 464288612 ISHARES INTERMEDIATE | |||
| 46429B697 ISHARES MSCI USA MIN | |||
| 741479109 PRICE T ROWE GROWTH | AT COST | 23,270 | 58,726 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 23,258 | 24,677 |
| 091936450 BLACKROCK ADVANTAGE | |||
| 024524217 AMERICAN BEACON STEP | AT COST | 12,000 | 12,003 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 16,000 | 16,205 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 23,105 | 23,178 |
| 22544R305 CREDIT SUISSE COMMOD | AT COST | 17,493 | 16,699 |
| 46137V357 INVESCO S P 500 EQUA | AT COST | 11,572 | 11,335 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 51,997 | 52,515 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 4,983 | 5,048 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 11,903 | 11,953 |
| 464287499 ISHARES RUSSELL MID | AT COST | 19,883 | 19,946 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 13,949 | 13,843 |
| 524686524 CLEARBRIDGE INTERNAT | AT COST | 14,000 | 14,547 |
| 808524847 SCHWAB US REIT ETF | AT COST | 17,061 | 17,614 |
| 861728400 STONE RIDGE HY REINS | AT COST | 23,068 | 22,921 |
| Description | Amount |
|---|---|
| OSAC ADJUSTMENT | 1,139 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 71 | 0 | 71 | |
| OSAC ADMIN EXPENSE | 2,940 | 0 | 2,940 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 15 | 15 | |
| FEDERAL TAX REFUND | 395 | 0 |
| Description | Amount |
|---|---|
| OSAC GRANT RECOVERIES | 333 |
| ROUNDING | 28 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 144 | 144 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 95 | 95 | 0 |