| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 5,410 | 5,410 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 31420B300 FEDERATED HERMES INS | ||
| 464288687 ISHARES TRUST ISHARE | ||
| 258620103 DOUBLELINE TOTAL RET | ||
| 808524870 SCHWAB U S TIPS ETF |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 097023105 BOEING CO | 5,480 | 13,672 |
| 337738108 FISERV INC | 5,481 | 44,485 |
| 30231G102 EXXON MOBIL CORP | 12,792 | 21,410 |
| 46434G103 ISHARES CORE MSCI EM | ||
| 713448108 PEPSICO INC | 12,789 | 41,665 |
| 779556109 ROWE T PRICE MID-CAP | ||
| 78409V104 S P GLOBAL INC | 12,093 | 84,265 |
| 38141G104 GOLDMAN SACHS GROUP | 13,145 | 29,702 |
| 88579Y101 3M CO | 7,255 | 12,941 |
| 464287598 ISHARES RUSSELL 1000 | ||
| 464288273 ISHARES MSCI EAFE SM | ||
| 742718109 PROCTER GAMBLE CO | 19,064 | 50,327 |
| 87612E106 TARGET CORP | 13,116 | 35,308 |
| 166764100 CHEVRON CORPORATION | 10,337 | 32,576 |
| 02209S103 ALTRIA GROUP INC | ||
| 46625H100 J P MORGAN CHASE CO | 9,231 | 28,153 |
| 464287465 ISHARES MSCI EAFE ET | ||
| 233051200 DEUTSCHE XTRACKERS M | ||
| 922908553 VANGUARD REAL ESTATE | ||
| 464288877 ISHARES MSCI EAFE VA | ||
| 464288885 ISHARES MSCI EAFE GR | ||
| G1151C101 ACCENTURE PLC CL A | 12,596 | 111,060 |
| 464287804 ISHARES CORE S P SMA | ||
| 78467Y107 SPDR S P MIDCAP 400 | ||
| 78462F103 SPDR S P 500 ETF | ||
| 46090E103 INVESCO QQQ TRUST ET | ||
| 68902V107 OTIS WORLDWIDE CORP | ||
| 14448C104 CARRIER GLOBAL CORPO | ||
| 75513E101 RAYTHEON TECHNOLOGIE | 4,592 | 19,222 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287465 ISHARES MSCI EAFE ET | AT COST | 151,251 | 153,101 |
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 107,729 | 280,280 |
| 464287804 ISHARES CORE S P SMA | AT COST | 81,375 | 120,133 |
| 779556109 ROWE T PRICE MID-CAP | AT COST | 22,393 | 34,522 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 111,401 | 122,650 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 63,468 | 65,100 |
| 78467Y107 SPDR S P MIDCAP 400 | AT COST | 141,732 | 186,071 |
| 808524870 SCHWAB U S TIPS ETF | AT COST | 27,308 | 27,900 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 89,779 | 109,332 |
| 464288687 ISHARES TRUST ISHARE | AT COST | 75,120 | 65,760 |
| 464287598 ISHARES RUSSELL 1000 | AT COST | 86,022 | 123,225 |
| 78462F103 SPDR S P 500 ETF | AT COST | 206,616 | 377,250 |
| 464288273 ISHARES MSCI EAFE SM | AT COST | 71,846 | 81,885 |
| 233051200 DEUTSCHE XTRACKERS M | AT COST | 55,764 | 80,063 |
| 922908512 VANGUARD MID CAP VAL | AT COST | 8,996 | 7,771 |
| 258620103 DOUBLELINE TOTAL RET | AT COST | 25,000 | 21,367 |
| 464288885 ISHARES MSCI EAFE GR | AT COST | 47,805 | 60,368 |
| 31420B300 FEDERATED HERMES INS | AT COST | 91,094 | 77,186 |
| Description | Amount |
|---|---|
| VANGUARD REIT ROC ADJUSTMENT | 1,210 |
| ROUNDING | 1 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 160 | 0 | |
| OTHER INCOME | 6 | 6 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 32,741 | 32,741 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 639 | 639 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 691 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,428 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 226 | 226 | 0 |