| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,100 | 2,550 | 2,550 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES CORE S&P US GROWTH ETF | AT COST | 26,819 | 47,740 |
| VANGUARD SMALL CAP ETF | AT COST | 3,273 | 4,819 |
| VANGUARD FTSE EMERGING MARKETS ETF | AT COST | 228,779 | 195,544 |
| VANGUARD HIGH DIVIDEND YEILD ETF | AT COST | 85,905 | 114,838 |
| PRIVATE EQUITY INVESTMENT - BLACKSTONE RE | AT COST | 170,538 | 247,796 |
| ISHARES CORE MSCI EAFE ETF | AT COST | 702,160 | 713,223 |
| VANGUARD RUSSELL 1000 GROWTH ETF IV | AT COST | 307,602 | 387,905 |
| VANGUARD RUSSELL 1000 VALUE ETF IV | AT COST | 399,114 | 436,719 |
| VANGUARD RUSSELL 2000 ETF IV | AT COST | 158,886 | 148,998 |
| VARIANT ALTERNATIVE INCOME FD | AT COST | 273,224 | 276,661 |
| STARWOOD REAL ESTATE INCOME TRUST CLASS I | AT COST | 230,000 | 221,415 |
| BLACKSTONE PRIVATE CREDIT FUND CLASS D | AT COST | 120,000 | 116,851 |
| BLACKROCK ULTRA SHORT TERM BOND ETF | AT COST | 528,264 | 531,902 |
| INNOVATOR EMERG MK PW BF OCT ETF | AT COST | 61,222 | 65,278 |
| INNOVATOR INTRL DVP PW BF OCT ETF | AT COST | 162,270 | 176,413 |
| INNOVATOR US EQY POWER BUFFER ETF | AT COST | 303,861 | 325,875 |
| INNOVATOR US SMALL CAP PWR BFFR ETF | AT COST | 59,654 | 65,250 |
| CLIFFWATER ENHANCED LEND | AT COST | 134,219 | 134,264 |
| ISHARES CORE MSCI EMERGING ETF | AT COST | 67,186 | 68,839 |
| ISHARES HIGH YIELD CORPORATE BOND ETF | AT COST | 102,749 | 103,566 |
| ISHARES TOTAL USD BOND MARKET ETF | AT COST | 340,190 | 354,785 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDENDS RECEIVABLE | 963 | 1,019 | 1,019 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 13,501 | 13,501 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,670 | 1,670 | 0 |