| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 057071813 BAIRD MIDCAP INST | AT COST | 178,714 | 202,187 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 525,532 | 484,415 |
| 066922204 ISHARES S&P 500 INDE | AT COST | 174,465 | 728,866 |
| 464287648 ISHARES RUSSELL 2000 | AT COST | 116,193 | 156,796 |
| 464288273 ISHARES MSCI EAFE SM | AT COST | 149,123 | 131,835 |
| 552746364 MFS EMERGING MKTS DE | AT COST | 114,800 | 89,741 |
| 552983694 MFS VALUE FUND CLASS | |||
| 592905749 METROPOLITAN WEST UN | AT COST | 113,073 | 100,131 |
| 741479109 T ROWE PRICE GROWTH | |||
| 808524847 SCHWAB US REIT ETF | AT COST | 190,868 | 172,094 |
| 921937603 VANGUARD TOTAL BD MK | AT COST | 225,008 | 215,113 |
| 922042775 VANGUARD FTSE ALL WO | AT COST | 224,061 | 210,631 |
| 922042858 VANGUARD FTSE EMERGI | AT COST | 121,515 | 114,912 |
| 957663503 WESTERN ASSET CORE P | |||
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 140,842 | 142,943 |
| 09251M504 BLACKROCK FUNDS EQUI | AT COST | 150,143 | 189,493 |
| 09260B309 BLACKROCK CORE BOND | AT COST | 340,252 | 312,021 |
| 09260B382 BLACKROCK STRATEGIC | AT COST | 114,118 | 107,855 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 223,998 | 204,916 |
| 52106N459 LAZARD GLOBAL LISTED | |||
| 97717X669 WISDOMTREE U.S. QUAL | AT COST | 82,230 | 98,000 |
| 317609295 SEAFARER OVERSEAS GR | AT COST | 130,750 | 103,361 |
| 55273H353 MFS VALUE FUND-R6 | AT COST | 184,185 | 413,424 |
| 741479406 T ROWE PR GROWTH STO | AT COST | 188,150 | 497,986 |
| 89154M702 TOUCHSTONE SANDS EM | AT COST | 130,750 | 77,767 |
| 957663669 WESTERN ASSET CORE P | AT COST | 259,358 | 222,748 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| XXX-XX-XXXX 1238 CHARTIERS AVENU | 48,000 | 48,000 | 49,000 |
| Description | Amount |
|---|---|
| 2021 TRANSACTION POSTED IN 2022 | 6,777 |
| ADUSTMENT TO INCOME | 7 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Rent and Royalty Expense | 3,400 |
| Description | Amount |
|---|---|
| 2020 TRANSACTION POSTED IN 2021 | 5,151 |
| PRIOR PERIOD ADJUSTMENT | 9,006 |
| ROUNDING | 5 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL ESTIMATES - PRINCIPAL | 2,959 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 655 | 655 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 348 | 348 | 0 |