| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,000 | 800 | 7,200 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN FUNDS BOND FUND OF AMERICA CLASS F2 | 1,381,242 | 1,381,242 |
| ISHARES CORE U.S. ETF AGGREGATE BOND | 3,888,640 | 3,888,640 |
| ISHARES TIP BOND | 165,060 | 165,060 |
| METROPOLITAN WEST TOTAL RETURN BD FD CL I | 1,374,849 | 1,374,849 |
| PIMCO DYNAMIC BOND FUND INSTL | 459,993 | 459,993 |
| VANGUARD FUNDS TOTAL BOND MARKET INDEX FD ADMIRAL SHS | 3,793,629 | 3,793,629 |
| ALLSPRING CORE BOND FUND CLASS INSTL | 1,410,739 | 1,410,739 |
| ALLSPRING CORE PLUS BOND FUND CLASS INSTL | 1,385,210 | 1,385,210 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMCAP FUND INC CLASS F2 | 6,897,590 | 6,897,590 |
| AMERICAN FUNDS DEVELOPING WORLD GROWTH INCOME FUND CLASS F-2 | 413,274 | 413,274 |
| AMERICAN FUNDS EUROPACIFIC GROWTH FUND FUND CLASS F-2 | 6,593,732 | 6,593,732 |
| AMERICAN FUNDS GROWTH FUND OF AMERICA CL F2 | 7,001,591 | 7,001,591 |
| AMERICAN FUNDS WASHINGTON MUTUAL FD F2 | 15,521,597 | 15,521,597 |
| BRANDES INVT TR EMERGING MKTS VALUES FD CLASS I | 416,434 | 416,434 |
| CENTER COAST BROOKFIELD MIDSTREAM FOCUS FUND CLASS I | 236,832 | 236,832 |
| FRANKLIN STRATEGIC SER SMALL-MID CAP GROWTH FD ADVISOR CL | 114,959 | 114,959 |
| ISHARES CORE MSCI EMERGING MARKETS | 1,230,615 | 1,230,615 |
| ISHARES S&P 500 ETF GROWTH IVW | 1,211,100 | 1,211,100 |
| PIMCO COMMODITY REAL RETURN STRAT FD INSTL CL SHS | 59,442 | 59,442 |
| RUSSELL INVT CO GLOBAL REAL ESTATE SECS FD CL S | 181,721 | 181,721 |
| RUSSELL INVT EMERGING MARKETS FUNDS CLASS S | 817,647 | 817,647 |
| SMALLCAP WORLD FD INC CL F2 | 1,355,503 | 1,355,503 |
| SPDR S&P 500 TRUST | 5,251,725 | 5,251,725 |
| T ROWE PRICE BLUE CHIP GROWTH FUND | 1,092,894 | 1,092,894 |
| VANGUARD FUNDS SMALL-CAP VALUE INDEX FD ADMIRAL SHS | 1,343,239 | 1,343,239 |
| VANGUARD INTL EQUITY ET INDEX FDS FTSE EMERGING MKTS ETF | 1,236,487 | 1,236,487 |
| VANGUARD MID CAP | 419,745 | 419,745 |
| VANGUARD REAL ESTATE INDEX FUND VNQ | 1,083,860 | 1,083,860 |
| VANGUARD SMALL CAP | 355,470 | 355,470 |
| VANGUARD SMALL CAP GROWTH INDEX FUND ADMIRAL CLASS SHS | 1,370,971 | 1,370,971 |
| VANGUARD MID CAP VALUE INDEX FUND ADMIRAL SHARES | 478,489 | 478,489 |
| VANGUARD MID-CAP GROWTH INDEX FD CL ADMIRAL | 564,854 | 564,854 |
| VANGUARD EMERGING MKT STOCK INDEX FD CL AD | 131,704 | 131,704 |
| FIRST TR GLOBAL TACTICAL COMMODITY STRATEGY FUND FTGC | 7,401 | 7,401 |
| ISHARES INC MSCI EMERGING MKTS IEMG | 53,985 | 53,985 |
| GOLDMAN SACH FINL SQUARE TREAS OBLIGS CLASS | 40,000 | 40,000 |
| INVESCO DEVELOPING MARKETS FUND CLASS | 84,218 | 84,218 |
| MFS SER TR I VALUE FD CL I MEIIX | 256,404 | 256,404 |
| VANGUARD DEVELOPED MARKETS INDEX FUND ADMIRAL SHARES VTMGX | 11,343 | 11,343 |
| BLACKROCK STRATEGIC INCOME OPPORTUNITIES PORT INSTL CL | 666,275 | 666,275 |
| VANGUARD ETF SHORT TERM INFLATION PROTECTED SECS INDEX | 377,025 | 377,025 |
| ALLSPRING SHORT TERM HIGH INCOME CLASS INST | 47,862 | 47,862 |
| PIMCO FDS INCOME FD INSTL CL PIMIX | 1,545,169 | 1,545,169 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GOLDMAN SACHS FINL SQUARE TREAS OBLIGS CL1 | FMV | 582,514 | 582,514 |
| MFS SER TR S EMERGING MKTS DEBT FD CLASS I | FMV | 162,084 | 162,084 |
| VANGUARD INFLATION PROTECTED | FMV | 357,954 | 357,954 |
| US TREASURY INFLATION INDEX NOTES | FMV | 102,302 | 102,302 |
| US TREASURY INFLATION INDEX BONDS | FMV | 298,213 | 298,213 |
| SIGULAR GUFF DISTRESSED REAL ESTATE ASP FUND, LLC | FMV | 98,661 | 98,661 |
| VISTA | FMV | 100,000 | 100,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RIGHT-OF-USE ASSET | 135,321 | 102,678 | 102,678 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & SUBSCRIPTIONS | 5,684 | 1,137 | 4,547 | |
| INSURANCE EXPENSE | 7,529 | 753 | 6,776 | |
| NON-DEDUCTIBLE K-1 EXPENSE | 1 | 0 | 0 | |
| OFFICE EXPENSE | 8,341 | 277 | 8,064 | |
| OTHER LOSSES FROM K-1 | 8,245 | 8,245 | 0 | |
| COMPUTER AND IT EXPENSES | 35,240 | 3,524 | 31,716 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| VISTA ROYALTY INCOME | 3,284 | 3,284 | 3,284 |
| SIGULER GUFF REAL ESTATE ASP FUND LLC K1 UBTI | 3,009 | 3,009 | 3,009 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS ON RECORDING SECURITIES AT FAIR MARKET VALUE | 4,317,501 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SHORT-TERM LEASE LIABILITY | 31,617 | 33,952 |
| LONG-TERM LEASE LIABILITY | 105,963 | 72,011 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 179,368 | 179,368 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FORM 990PF TAXES | 63,072 | 0 | 0 | |
| FOREIGN TAX EXPENSE | 815 | 815 | 0 | |
| FEDERAL UNRELATED BUSINESS INCOME TAX | 422 | 0 | 0 | |
| STATE UNRELATED BUSINESS INCOME TAX | 50 | 50 | 0 |