| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 057071805 BAIRD INTERMEDIATE B | AT COST | 397,750 | 360,134 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 508,664 | 474,001 |
| 068278803 BARON SMALL CAP FUND | |||
| 277923728 EATON VANCE GLOBAL M | |||
| 315911750 FIDELITY 500 INDEX F | AT COST | 3,235,559 | 2,978,641 |
| 316092857 FIDELITY REAL ESTATE | AT COST | 133,103 | 128,711 |
| 412295305 HARDING LOEVNER EMER | |||
| 464287507 ISHARES CORE S&P MID | AT COST | 406,763 | 347,489 |
| 464287606 ISHARES S&P MID-CAP | |||
| 464287804 ISHARES CORE S&P SMA | AT COST | 161,154 | 136,767 |
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 318,391 | 338,298 |
| 09252M883 BLACKROCK TOTAL RETU | AT COST | 538,216 | 473,706 |
| 31423A671 FEDERATED HERMES INT | AT COST | 288,261 | 412,234 |
| 77958B105 T ROWE PRICE INSTITU | |||
| 90386H404 LYRICAL US VALUE EQU | |||
| 27831R108 EV GLBL MACR ABS RTR | AT COST | 132,860 | 123,522 |
| 411512478 HARBOR LARGE CAP VAL | AT COST | 473,750 | 377,831 |
| 412295701 HARDING LOEVNER INST | AT COST | 167,925 | 125,074 |
| 722005667 PIMCO COMMODITY REAL | AT COST | 112,500 | 101,933 |
| 77958B402 T ROWE PRICE INSTITU | AT COST | 448,075 | 414,770 |
| Description | Amount |
|---|---|
| 2021 TRANSACTION POSTED IN 2022 | 5,442 |
| WASH SALES ADJUSTMENT | 361 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 20,024 | 0 |
| Description | Amount |
|---|---|
| 2021 SALES POSTED IN 2022 | 178,600 |
| PRIOR PERIOD WASH SALE ADJ | 717 |
| PRIOR PERIOD ADJUSTMENT | 5,451 |
| PRIOR PERIOD ROC ADJUSTMENT | 747 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 20,387 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 5,408 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 1,552 | 1,552 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 471 | 471 | 0 |