| 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 |
|---|---|---|---|
| 31420B300 FEDERATED HERMES INS | |||
| 808524870 SCHWAB U S TIPS ETF | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 612,197 | 666,181 |
| 922908553 VANGUARD REAL ESTATE | |||
| 922908710 VANGUARD 500 INDEX A | AT COST | 1,169,610 | 2,965,659 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 1,263,507 | 1,539,314 |
| 921921300 VANGUARD EQUITY INCO | AT COST | 334,309 | 847,271 |
| 31635V729 FIDELITY LARGE CAP G | AT COST | 1,503,663 | 1,861,520 |
| 464287499 ISHARES RUSSELL MID | AT COST | 343,749 | 553,776 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 1,582,352 | 1,435,344 |
| 779572106 T ROWE PRICE SMALL C | |||
| 057071722 BAIRD ULTRA SHORT BO | AT COST | 759,321 | 765,204 |
| 464288612 ISHARES INTERMEDIATE | AT COST | 2,490,059 | 2,413,797 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 376,901 | 411,856 |
| 412295107 HARDING LOEVNER INTE | |||
| CASH CASH | |||
| 025076845 AMERICAN CENTURY SMA | AT COST | 320,848 | 325,511 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 471,409 | 478,392 |
| 19765N245 COLUMBIA DIVIDEND IN | AT COST | 807,356 | 851,103 |
| 19765P596 COLUMBIA SMALL CAP G | AT COST | 320,848 | 362,497 |
| 464288521 ISHARES CORE US REIT | AT COST | 563,974 | 679,944 |
| 464288885 ISHARES MSCI EAFE GR | AT COST | 399,730 | 420,146 |
| Description | Amount |
|---|---|
| VANGUARD ROC ON CY SALES | 3,371 |
| ROUNDING | 13 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 1,642 | 0 | 1,642 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 118 | 118 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 3,446 | 3,446 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 13,217 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 2,175 | 2,175 | 0 |