| 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 | 39,381 | 35,245 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 41,968 | 91,674 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 27,981 | 32,776 |
| 921921300 VANGUARD EQUITY INCO | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 28,878 | 35,562 |
| 741479109 PRICE T ROWE GROWTH | |||
| 024524217 AMERICAN BEACON STEP | |||
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 13,000 | 13,434 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 20,000 | 20,765 |
| 22544R305 CREDIT SUISSE COMMOD | |||
| 46137V357 INVESCO S P 500 EQUA | |||
| 464287226 ISHARES CORE U.S. AG | AT COST | 64,788 | 66,166 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 4,002 | 3,971 |
| 464287473 ISHARES RUSSELL MIDC | |||
| 464287499 ISHARES RUSSELL MID | |||
| 464287655 ISHARES RUSSELL 2000 | |||
| 464288877 ISHARES MSCI EAFE VA | AT COST | 11,986 | 14,029 |
| 524686524 CLEARBRIDGE INTERNAT | |||
| 808524847 SCHWAB US REIT ETF | AT COST | 12,671 | 14,050 |
| 861728400 STONE RIDGE HY REINS | AT COST | 15,000 | 14,635 |
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 12,000 | 14,347 |
| 741479406 PRICE T ROWE GROWTH | AT COST | 12,847 | 37,685 |
| 922042742 VANGUARD TOTAL WORLD | AT COST | 15,039 | 15,679 |
| 92206C664 VANGUARD RUSSELL 200 | AT COST | 14,003 | 15,787 |
| 922908629 VANGUARD MID CAP ETF | AT COST | 56,267 | 62,682 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 1 |
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 64 | 0 | 64 | |
| OSAC ADMIN EXPENSES | 5,927 | 0 | 5,927 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 28 | 28 |
| Description | Amount |
|---|---|
| GRANT RECOVERIES | 1,657 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 82 | 82 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 97 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 204 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 41 | 41 | 0 |