| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE | 1,000 | 1,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| METROPOLITAN WEST T/R BOND-I | AT COST | 42,660 | 36,006 |
| WILLIAM BLAIR BOND FUND-I | |||
| VANGUARD LARGE CAP IDX-ADM | AT COST | 105,161 | 462,066 |
| JOHCM INTERNATIONAL SEL-I | AT COST | 47,900 | 50,232 |
| VANGUARD GROWTH INDEX FD ADM | |||
| CARDINAL SMALL CAP VAL-INST | |||
| MSIF EMG MKTS SMALL CAP-I | |||
| PEAR TREE POL FRGN VAL-INST | AT COST | 47,900 | 49,816 |
| PZENA EMERG MKTS VALUE-INST | AT COST | 21,550 | 22,379 |
| VOYA STRATEGIC INC OPP-I | AT COST | 5,447 | 4,907 |
| FRONTIER MFG SEL INFRA-INST | |||
| JACKSON SQ SMID-CAP GR-INST | |||
| JOHN HANCOCK INFRASTRUCTURE I | AT COST | 44,526 | 52,398 |
| MSIF DEVELOP OPPRT- I | |||
| BARON DISCOVERY FUND-INST | AT COST | 15,975 | 21,421 |
| WESTERN ASST MACRO OPP-IS | |||
| VANGUARD INTM TRM T/E FD-ADM | |||
| VANGUARD FTSE EMERGING MARKETS | AT COST | 30,723 | 31,312 |
| VANGUARD S/C GROWTH INDX-ADM | |||
| DOUBLELINE TTL RTRN BND-I | AT COST | 37,525 | 36,310 |
| DWS RREEF REAL ASSETS-INST | AT COST | 14,000 | 14,373 |
| SEGALL BRY & HAM S/C VAL-RTL | AT COST | 23,950 | 29,207 |
| BGF EMERGING MARKETS-K | AT COST | 21,550 | 22,686 |
| VANGUARD DEV MKT INDX-ADM | AT COST | 93,388 | 98,115 |
| Description | Amount |
|---|---|
| 2025 TRANS POSTED IN 2024 | 1,271 |
| ROC ADJUSTMENT | 4 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER ALLOCABLE EXPENSE-PRINCI | 25 | 0 | 25 |
| Description | Amount |
|---|---|
| 2023 TRANS POSTED IN 2024 | 399 |
| ROUNDING | 5 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 9,912 | 9,912 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 85 | 0 | 0 | |
| ESTIMATED TAX PAYMENT | 148 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 599 | 599 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 210 | 210 | 0 |