| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 76,321 | 70,536 |
| 06828M876 BARON EMERGING MARKE | |||
| 316146265 FIDELITY MID CAP IND | |||
| 091936450 BLACKROCK ADVANTAGE | |||
| 464288646 ISHARES TRUST ISHARE | |||
| 412295107 HARDING LOEVNER INTE | |||
| 921921300 VANGUARD EQUITY INCO | AT COST | 18,940 | 33,710 |
| 87234N765 TCW EMERGING MARKETS | |||
| 46429B697 ISHARES MSCI USA MIN | |||
| 922908710 VANGUARD 500 INDEX A | AT COST | 64,697 | 144,020 |
| 922042676 VANGUARD GLOBAL EX U | |||
| 464288612 ISHARES INTERMEDIATE | |||
| 922908553 VANGUARD REAL ESTATE | |||
| 693390882 P I M C O FOREIGN BO | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 46,568 | 48,565 |
| 779572106 T ROWE PRICE SMALL C | |||
| 31420B300 FEDERATED HERMES INS | |||
| 057071854 BAIRD AGGREGATE BOND | |||
| 741479109 PRICE T ROWE GROWTH | |||
| 921910501 VANGUARD INTERNATION | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 58,496 | 59,879 |
| 024524217 AMERICAN BEACON STEP | AT COST | 30,537 | 32,236 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 24,822 | 25,416 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 33,000 | 33,898 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 68,212 | 69,477 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 7,989 | 7,947 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 31,590 | 32,464 |
| 464287499 ISHARES RUSSELL MID | AT COST | 38,541 | 40,929 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 30,060 | 33,807 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 20,028 | 19,624 |
| 52470V822 WESTERN ASSET INCOME | AT COST | 26,521 | 26,312 |
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 20,000 | 20,598 |
| 741479406 PRICE T ROWE GROWTH | AT COST | 14,636 | 40,711 |
| 808524847 SCHWAB US REIT ETF | AT COST | 21,761 | 24,261 |
| 861728400 STONE RIDGE HY REINS | AT COST | 33,000 | 32,673 |
| 922042742 VANGUARD TOTAL WORLD | AT COST | 17,432 | 16,917 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 423 | 918 | 918 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 35 |
| PY RETURN OF CAPITAL ADJUSTMENT | 187 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OSAC ADMINISTRATIVE CHARGES | 4,200 | 0 | 4,200 | |
| STATE FILING FEE/TAX | 123 | 0 | 123 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 46 | 46 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 29 |
| RECOVERY OF GRANTS PAID | 2,582 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 231 | 231 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 127 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 304 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 107 | 107 | 0 |