| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 057071854 BAIRD AGGREGATE BOND | 1,388,336 | 1,481,300 |
| 464288661 ISHARES BARCLAYS 3 7 | 996,191 | 1,052,072 |
| 464288612 ISHARES BARCLAYS INT | 1,426,941 | 1,518,437 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 779572106 T ROWE PRICE SMALL C | 436,353 | 921,399 |
| 922908710 VANGUARD 500 INDEX A | 945,528 | 2,096,611 |
| 464287499 ISHARES RUSSELL MIDC | 370,981 | 570,528 |
| 412295107 HARDING LOEVNER INTL | 728,639 | 1,117,086 |
| 741479109 PRICE T ROWE GROWTH | 531,494 | 1,843,446 |
| 29875E100 AMERICAN EUROPACIFIC | 557,497 | 1,091,087 |
| 779556109 ROWE T PRICE MID-CAP | 211,798 | 629,113 |
| 921921300 VANGUARD EQUITY INCO | 1,330,981 | 2,219,570 |
| 46429B697 ISHARES MSCI USA MIN | ||
| 46432F842 ISHARES CORE MSCI EA | 577,801 | 775,026 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 31420B300 FEDERATED INST HI YL | AT COST | 307,287 | 331,712 |
| 808524870 SCHWAB U.S. TIPS ETF | AT COST | 447,673 | 486,828 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 467,348 | 649,267 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 471,461 | 471,461 |
| 922908553 VANGUARD REIT ETF | AT COST | 835,332 | 958,556 |
| Description | Amount |
|---|---|
| ROC ADJUSTMENT | 3,702 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 1,459 | 0 | 1,459 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 274 | 274 |
| Description | Amount |
|---|---|
| COST BASIS ADJ | 505 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,426 | 2,426 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,639 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 432 | 432 | 0 |