| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 922908553 VANGUARD REAL ESTATE | AT COST | 182,414 | 167,531 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 282,803 | 226,042 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 568,871 | 546,971 |
| 464288646 ISHARES TRUST ISHARE | AT COST | 181,684 | 169,669 |
| 316146265 FIDELITY MID CAP IND | AT COST | 200,585 | 187,677 |
| 19765N245 COLUMBIA DIVIDEND IN | AT COST | 186,325 | 234,817 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 516,553 | 478,620 |
| 057071722 BAIRD ULTRA SHORT BO | AT COST | 173,554 | 175,242 |
| 31635V729 FIDELITY LARGE CAP G | AT COST | 487,854 | 680,459 |
| 258620103 DOUBLELINE TOTAL RET | AT COST | 270,214 | 221,495 |
| 779572106 T ROWE PRICE SMALL C | |||
| 464288877 ISHARES MSCI EAFE VA | AT COST | 180,020 | 184,226 |
| 693390882 P I M C O FOREIGN BO | AT COST | 119,654 | 109,901 |
| 464288612 ISHARES INTERMEDIATE | AT COST | 727,700 | 699,692 |
| 74254V273 PRINCIPAL GL R E SEC | AT COST | 86,883 | 94,341 |
| 412295107 HARDING LOEVNER INTE | AT COST | 141,019 | 179,648 |
| 31420B300 FEDERATED HERMES INS | |||
| 64128R608 NEUBERGER BERMAN LON | AT COST | 229,029 | 288,833 |
| 921921300 VANGUARD EQUITY INCO | AT COST | 205,357 | 280,023 |
| 025076845 AMERICAN CENTURY SMA | AT COST | 87,360 | 89,841 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 116,485 | 121,322 |
| 19765P596 COLUMBIA SMALL CAP G | AT COST | 87,360 | 89,665 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 431,032 | 487,257 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 2,189 | 2,515 | 2,515 |
| Description | Amount |
|---|---|
| VANGUARD REIT ADJ | 2,037 |
| ROUNDING | 15 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC EXPENSES | 902 | 0 | 902 | |
| STATE FILING FEE/TAX | 705 | 0 | 705 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 96 | 96 | |
| FEDERAL TAX REFUND | 5,705 | 0 |
| Description | Amount |
|---|---|
| PY GRANT RECOVERY | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 28,200 | 25,380 | 2,820 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,385 | 2,385 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,267 | 1,267 | 0 |