| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,450 | 0 | 2,450 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD RUSSELL 1000 GROWTH ETF | AT COST | 189,305 | 328,081 |
| VANGUARD RUSSELL 1000 VALUE ETF | AT COST | 199,333 | 232,050 |
| DOUBLELINE TOTAL RETURN BOND FUND | AT COST | 286,001 | 278,223 |
| EATON VANCE ATLANTA CAPITAL SMID-CAP | AT COST | 202,759 | 240,422 |
| JANUS HENDERSON SMALL CAP VALUE I | AT COST | 129,297 | 128,992 |
| JOHCM INTERNATIONAL SELECT | AT COST | 169,111 | 126,165 |
| T ROWE PRICE QM US SMALLCAP GROWTH EQUITY | AT COST | 134,243 | 145,555 |
| T ROWE PRICE INSTITUTIONAL LARGE CAP GROWTH FUND | AT COST | 87,141 | 120,811 |
| ISHARES RUSSELL MIDCAP ETF | AT COST | 133,263 | 179,859 |
| VANGUARD DIVIDEND APPRECIATION | AT COST | 62,375 | 123,765 |
| VANGUARD INSTITUTIONAL INDEX FUND | AT COST | 1,050,281 | 1,255,295 |
| INVESCO S&P 500 EQUAL WEIGHT ETF | AT COST | 70,836 | 82,182 |
| VANGUARD INTERNATIONAL DIVIDEND APPRECIATION INDEX FUND | AT COST | 197,599 | 161,958 |
| DFA INTERNATIONAL CORE EQUITY FUND | AT COST | 159,867 | 157,921 |
| DODGE & COX INCOME FD | AT COST | 853,486 | 834,143 |
| GQG PARTNERS EMERGING MARKETS EQUITY FUND | AT COST | 135,870 | 165,121 |
| HARTFORD DIVIDEND & GROWTH FD | AT COST | 119,345 | 118,400 |
| PIMCO COMMODITY REAL RETURN STRATEGY FUND | AT COST | 62,751 | 44,147 |
| VANGUARD MEGA CAP ETF | AT COST | 92,076 | 126,958 |
| COHEN & STEERS INSTITUTIONAL REALTY | AT COST | 87,601 | 79,639 |
| OSTERWEIS STRATEGIC INCOME FUND | AT COST | 253,000 | 254,590 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 285 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDENDS RECEIVABLE | 13,819 | 3,502 | 3,502 |
| SALES PROCEEDS RECEIVABLE | 241,104 | 218,928 | 218,928 |
| 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 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL EXCISE REFUND | 922 | 922 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 36,227 | 24,151 | 12,076 | |
| ADMINISTRATIVE FEES | 10,000 | 6,667 | 3,333 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES WITHHELD | 1,894 | 1,894 | 0 |