| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE | 1,250 | 1,250 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 315918466 FIDELITY ADVISOR BIO | |||
| 464287804 ISHARES CORE S&P SMA | FMV | 536,295 | 536,295 |
| 464287200 ISHARES CORE S&P 500 | FMV | 2,216,365 | 2,216,365 |
| 464287432 ISHARES 20 YEAR TREA | |||
| 245914817 NOMURA EMERGING MARK | FMV | 339,590 | 339,590 |
| 40168W525 GUGGENHEIM TOTAL RET | FMV | 866,339 | 866,339 |
| 05586X801 BNY MELLON GLOBAL FI | FMV | 603,756 | 603,756 |
| 46653M849 JOHCM INTERNATIONAL | |||
| 78464A300 SPDR S&P 600 SMALL C | |||
| 464285204 ISHARES GOLD TR SHS | FMV | 435,477 | 435,477 |
| 31761R393 ALPS SMITH TOTAL RET | FMV | 866,058 | 866,058 |
| 46137V357 INVESCO S&P 500 EQUA | FMV | 485,968 | 485,968 |
| 46432F842 ISHARES CORE MSCI EA | FMV | 476,041 | 476,041 |
| 14949P208 CAUSEWAY INTERNATION | FMV | 493,038 | 493,038 |
| 55273E848 MFS INTERNATIONAL GR | AT COST | 463,340 | 463,340 |
| 808524797 SCHWAB US DIVIDEND E | AT COST | 602,251 | 602,251 |
| 25434V500 DIMENSIONAL US SMALL | AT COST | 535,705 | 535,705 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AG FILING FEE | 100 | 0 | 100 | |
| INVESTMENT EXPENSES - PROCEEDS | 936 | 936 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES | 644,316 |
| TIMING DIFFERENCE | 8,193 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MGMT FEES - BOA | 32,738 | 19,643 | 13,095 | |
| INVESTMENT MANAGEMENT FEES | 150 | 90 | 60 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX - PRIOR YEAR | 67 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 6,844 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 1,773 | 1,773 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 712 | 712 | 0 |