| 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 |
|---|---|---|---|
| 922908686 VANGUARD SMALL CAP I | AT COST | 200,000 | 292,374 |
| 92647K309 VICTORY TRIVALENT IN | AT COST | 218,001 | 239,451 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 281,335 | 265,545 |
| 31420B300 FEDERATED HERMES INS | AT COST | 163,530 | 147,174 |
| 921921300 VANGUARD EQUITY INCO | AT COST | 1,683,255 | 1,768,252 |
| 741479109 PRICE T ROWE GROWTH | |||
| 922908645 VANGUARD MID-CAP IND | AT COST | 668,047 | 978,657 |
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 399,600 | 921,420 |
| 78462F103 SPDR S P 500 ETF | AT COST | 1,063,621 | 1,948,771 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 402,361 | 443,205 |
| 74442J406 PGIM SHT DUR HIGH YL | AT COST | 100,000 | 97,666 |
| 779556109 T ROWE PRICE MID CAP | AT COST | 325,784 | 383,291 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 309,905 | 353,440 |
| 13161T401 CALVERT SHORT DURATI | AT COST | 830,000 | 826,977 |
| 922908512 VANGUARD MID CAP VAL | AT COST | 265,829 | 290,020 |
| 921910501 VANGUARD INTERNATION | AT COST | 304,611 | 334,654 |
| 464287234 ISHARES MSCI EMERGIN | AT COST | 262,171 | 241,260 |
| 025076845 AMERICAN CENTURY SMA | AT COST | 152,862 | 184,473 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 437,925 | 394,598 |
| 464287465 ISHARES MSCI EAFE ET | AT COST | 543,757 | 602,800 |
| 921937819 VANGUARD INTERMEDIAT | AT COST | 444,097 | 400,995 |
| 19765P596 COLUMBIA SMALL CAP G | AT COST | 175,000 | 184,540 |
| 06828M876 BARON EMERGING MARKE | AT COST | 146,662 | 144,324 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 235,000 | 244,804 |
| 464288521 ISHARES CORE US REIT | AT COST | 139,806 | 152,012 |
| CASH CASH | AT COST | 1,779 | 1,779 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - INCOME (ALLOCABLE | 11,300 | 11,300 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 13,586 | 15,345 | 15,345 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 436 |
| PY RETURN OF CAPITAL ADJUSTMENT | 5,371 |
| ROUNDING | 2 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 156 | 156 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 4,365 | 4,365 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 1,684 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 4,212 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,910 | 1,910 | 0 |