| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,972 | 2,986 | 2,986 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES CORE S&P US GROWTH ETF | AT COST | 27,194 | 64,309 |
| VANGUARD FTSE EMERGING MARKETS ETF | AT COST | 96,515 | 91,478 |
| VANGUARD HIGH DIVIDEND YEILD ETF | AT COST | 89,539 | 135,014 |
| PRIVATE EQUITY INVESTMENT - BLACKSTONE RE | AT COST | 159,528 | 240,733 |
| ISHARES CORE MSCI EAFE ETF | AT COST | 559,436 | 571,420 |
| VANGUARD RUSSELL 1000 GROWTH ETF IV | AT COST | 385,653 | 560,307 |
| VANGUARD RUSSELL 1000 VALUE ETF IV | AT COST | 439,237 | 522,705 |
| VANGUARD RUSSELL 2000 ETF IV | AT COST | 69 | 80 |
| VARIANT ALTERNATIVE INCOME FD | AT COST | 267,806 | 259,915 |
| STARWOOD REAL ESTATE INCOME TRUST CLASS I | AT COST | 178,443 | 159,579 |
| BLACKSTONE PRIVATE CREDIT FUND CLASS D | AT COST | 120,000 | 117,916 |
| CLIFFWATER ENHANCED LEND | AT COST | 174,261 | 181,495 |
| ISHARES CORE MSCI EMERGING ETF | AT COST | 142,599 | 140,733 |
| ISHARES TOTAL USD BOND MARKET ETF | AT COST | 745,559 | 750,049 |
| AVANTIS EMERGING MARKETS ETF | AT COST | 76,804 | 75,722 |
| AVANTIS INTERNATIONAL ETF | AT COST | 140,061 | 141,012 |
| AVANTIS US LARGE CAP ETF | AT COST | 427,439 | 439,547 |
| AVANTIS US SMALL CAP ETF | AT COST | 74,784 | 74,714 |
| ISHARES ULTRA SHORT TERM BOND FUND ETF | AT COST | 319,623 | 322,248 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDENDS RECEIVABLE | 1,019 | 1,019 | 1,019 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 13,815 | 13,815 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,439 | 2,439 | 0 | |
| FEDERAL EXCISE TAX | 0 | 0 | 0 | |
| FEDERAL ESTIMATED TAX PAYMENT | 0 | 0 | 0 |