| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,250 | 0 | 2,250 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD RUSSELL 1000 GROWTH ETF | AT COST | 293,817 | 382,142 |
| VANGUARD RUSSELL 1000 VALUE ETF | AT COST | 217,024 | 235,900 |
| DOUBLELINE TOTAL RETURN BOND FUND | AT COST | 396,597 | 363,390 |
| EATON VANCE ATLANTA CAPITAL SMID-CAP | AT COST | 223,092 | 245,139 |
| JANUS HENDERSON SMALL CAP VALUE I | AT COST | 144,597 | 150,348 |
| JOHCM INTERNATIONAL SELECT | AT COST | 210,089 | 172,950 |
| MUZINICH CREDIT OPPORTUNITIES FUND | AT COST | 421,319 | 402,802 |
| T ROWE PRICE QM US SMALLCAP GROWTH EQUITY | AT COST | 147,126 | 155,202 |
| T ROWE PRICE INSTITUTIONAL LARGE CAP GROWTH FUND | AT COST | 132,835 | 148,880 |
| ISHARES RUSSELL MIDCAP ETF | AT COST | 148,927 | 177,302 |
| VANGUARD DIVIDEND APPRECIATION | AT COST | 144,130 | 166,140 |
| VANGUARD INSTITUTIONAL INDEX FUND | AT COST | 440,303 | 523,416 |
| INVESCO S&P 500 EQUAL WEIGHT ETF | AT COST | 109,511 | 114,405 |
| VANGUARD INERNATIONAL DIVIDEND APPRECIATION INDEX FUND | AT COST | 218,791 | 217,074 |
| ISHARES BARCLAYS 1-3 YEAR TR ETF | AT COST | 222,268 | 221,836 |
| DFA INTERNATIONAL CORE EQUITY FUND | AT COST | 215,801 | 211,792 |
| DODGE & COX INCOME FD | AT COST | 367,787 | 370,493 |
| GQG PARTNERS EMERGING MARKETS EQUITY FUND | AT COST | 183,560 | 213,636 |
| HARTFORD DIVIDEND & GROWTH FD | AT COST | 137,857 | 132,829 |
| PIMCO COMMODITY REAL RETURN STRATEGY FUND | AT COST | 62,751 | 43,475 |
| VANGUARD MEGA CAP ETF | AT COST | 142,201 | 156,076 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 250 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDENDS RECEIVABLE | 4,200 | 13,819 | 13,819 |
| SALES PROCEEDS RECEIVABLE | 241,104 | 241,104 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SCC FEES | 25 | 0 | 0 | |
| INSURANCE | 1,250 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 32,320 | 21,546 | 10,773 | |
| ADMINISTRATIVE FEES | 7,500 | 5,000 | 2,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2023 990PF ESTIMATED EXCISE TAXES | 4,408 | 0 | 0 | |
| FOREIGN TAXES WITHHELD | 1,938 | 1,938 | 0 |