| 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 | 105,311 | 98,256 |
| 06828M876 BARON EMERGING MARKE | |||
| 87234N765 TCW EMERGING MARKETS | |||
| 316146265 FIDELITY MID CAP IND | |||
| 464288646 ISHARES TRUST ISHARE | |||
| 922908553 VANGUARD REAL ESTATE | |||
| 922042676 VANGUARD GLOBAL EX U | |||
| 091936450 BLACKROCK ADVANTAGE | |||
| 057071854 BAIRD AGGREGATE BOND | |||
| 464288612 ISHARES INTERMEDIATE | |||
| 922908710 VANGUARD 500 INDEX A | AT COST | 70,518 | 163,051 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 80,444 | 78,278 |
| 779572106 T ROWE PRICE SMALL C | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 74,802 | 77,167 |
| 31420B300 FEDERATED HERMES INS | |||
| 741479109 PRICE T ROWE GROWTH | |||
| 921921300 VANGUARD EQUITY INCO | AT COST | 37,148 | 61,597 |
| 921910501 VANGUARD INTERNATION | |||
| 46429B697 ISHARES MSCI USA MIN | |||
| 693390882 P I M C O FOREIGN BO | |||
| 412295107 HARDING LOEVNER INTE | |||
| 464287226 ISHARES CORE U.S. AG | AT COST | 106,950 | 107,656 |
| 024524217 AMERICAN BEACON STEP | AT COST | 35,000 | 37,111 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 30,000 | 30,789 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 50,000 | 51,412 |
| 464287432 ISHARES 20 YEAR TREA | AT COST | 10,005 | 9,956 |
| 464287473 ISHARES RUSSELL MIDC | AT COST | 48,426 | 50,443 |
| 464287499 ISHARES RUSSELL MID | AT COST | 60,648 | 64,178 |
| 464287655 ISHARES RUSSELL 2000 | AT COST | 45,455 | 51,263 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 34,966 | 34,315 |
| 52470V822 WESTERN ASSET INCOME | AT COST | 41,273 | 40,708 |
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 35,000 | 36,046 |
| 741479406 PRICE T ROWE GROWTH | AT COST | 47,098 | 123,820 |
| 808524847 SCHWAB US REIT ETF | AT COST | 34,995 | 39,066 |
| 861728400 STONE RIDGE HY REINS | AT COST | 53,474 | 52,225 |
| 922042742 VANGUARD TOTAL WORLD | AT COST | 41,350 | 39,473 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 657 | 1,331 | 1,331 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 61 |
| PY RETURN OF CAPITAL ADJUSTMENT | 294 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OSAC ADMINISTRATIVE CHARGES | 6,540 | 0 | 6,540 | |
| STATE FILING FEE/TAX | 166 | 0 | 166 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 52 | 52 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 58 |
| RECOVERY OF GRANTS PAID | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 366 | 366 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 114 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 360 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 170 | 170 | 0 |