| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,000 | 3,000 | 3,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES CORE S&P US GROWTH ETF | AT COST | 27,065 | 77,120 |
| VANGUARD FTSE EMERGING MARKETS ETF | AT COST | 46,843 | 58,080 |
| VANGUARD HIGH DIVIDEND YEILD ETF | AT COST | 93,281 | 155,807 |
| PRIVATE EQUITY INVESTMENT - BLACKSTONE RE | AT COST | 148,130 | 242,379 |
| ISHARES CORE MSCI EAFE ETF | AT COST | 482,626 | 629,075 |
| VANGUARD RUSSELL 1000 GROWTH ETF IV | AT COST | 377,002 | 619,777 |
| VANGUARD RUSSELL 1000 VALUE ETF IV | AT COST | 421,494 | 569,723 |
| VARIANT ALTERNATIVE INCOME FD | AT COST | 202,540 | 193,100 |
| STARWOOD REAL ESTATE INCOME TRUST CLASS I | AT COST | 136,070 | 114,790 |
| BLACKSTONE PRIVATE CREDIT FUND CLASS D | AT COST | 170,000 | 164,607 |
| CLIFFWATER ENHANCED LEND | AT COST | 228,387 | 234,510 |
| ISHARES CORE MSCI EMERGING ETF | AT COST | 157,659 | 200,652 |
| ISHARES TOTAL USD BOND MARKET ETF | AT COST | 899,730 | 927,216 |
| AVANTIS EMERGING MARKETS ETF | AT COST | 68,523 | 85,482 |
| AVANTIS INTERNATIONAL ETF | AT COST | 113,255 | 156,492 |
| AVANTIS US LARGE CAP ETF | AT COST | 410,378 | 481,821 |
| AVANTIS US SMALL CAP ETF | AT COST | 82,328 | 88,417 |
| ISHARES ULTRA SHORT TERM BOND FUND ETF | AT COST | 366,551 | 369,942 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDENDS RECEIVABLE | 1,019 | 1,324 | 1,324 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 13,812 | 13,812 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,684 | 2,684 | 0 | |
| FEDERAL EXCISE TAX | 2,900 | 0 | 0 |