| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 46429B697 ISHARES MSCI USA MIN | |||
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 73,534 | 65,634 |
| 922042676 VANGUARD GLOBAL EX U | |||
| 922908553 VANGUARD REAL ESTATE | |||
| 921910501 VANGUARD INTERNATION | |||
| 922908710 VANGUARD 500 INDEX A | AT COST | 89,046 | 176,216 |
| 921921300 VANGUARD EQUITY INCO | AT COST | 16,794 | 30,152 |
| 31420B300 FEDERATED HERMES INS | |||
| 464288646 ISHARES TRUST ISHARE | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 57,645 | 61,526 |
| CASH CASH | |||
| 693390882 P I M C O FOREIGN BO | |||
| 741479109 PRICE T ROWE GROWTH | AT COST | 12,224 | 33,633 |
| 87234N765 TCW EMERGING MARKETS | |||
| 779572106 T ROWE PRICE SMALL C | AT COST | 21,896 | 36,184 |
| 091936450 BLACKROCK ADVANTAGE | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 51,377 | 54,761 |
| 316146265 FIDELITY MID CAP IND | |||
| 06828M876 BARON EMERGING MARKE | |||
| 412295107 HARDING LOEVNER INTE | |||
| 057071854 BAIRD AGGREGATE BOND | |||
| 464288612 ISHARES INTERMEDIATE | |||
| 46429B655 ISHARES FLOATING RAT | |||
| 024524217 AMERICAN BEACON STEP | AT COST | 35,805 | 36,309 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 17,907 | 18,271 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 36,011 | 36,284 |
| 22544R305 CREDIT SUISSE COMMOD | AT COST | 28,000 | 26,575 |
| 46137V357 INVESCO S P 500 EQUA | AT COST | 29,703 | 29,078 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 64,328 | 65,619 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 8,958 | 9,362 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 35,795 | 35,860 |
| 464287499 ISHARES RUSSELL MID | AT COST | 44,898 | 45,162 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 23,039 | 22,807 |
| 524686524 CLEARBRIDGE INTERNAT | AT COST | 23,000 | 23,990 |
| 808524847 SCHWAB US REIT ETF | AT COST | 28,082 | 29,496 |
| 861728400 STONE RIDGE HY REINS | AT COST | 36,176 | 35,807 |
| Description | Amount |
|---|---|
| OSAC TIMING ADJUSTMENT | 94,060 |
| ROUNDING ADJUSTMENT | 12 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 140 | 0 | 140 | |
| OSAC ADMIN EXPENSE | 8,244 | 0 | 8,244 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 33 | 33 | |
| FEDERAL TAX REFUND | 520 | 0 |
| Description | Amount |
|---|---|
| OSAC GRANT RECOVERIES | 12,076 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 232 | 232 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 156 | 156 | 0 |