| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,000 | 1,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 17330YYK0 CITI 24M SPX 2X MTN | 50,000 | 58,350 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 717081103 PFIZER INC | 5,181 | 65,094 |
| 438516106 HONEYWELL INTERNATIO | 65,291 | 97,935 |
| 58933Y105 MERCK AND CO INC | 55,178 | 86,998 |
| 88579Y101 3M CO | ||
| 718172109 PHILIP MORRIS INTL | ||
| 00287Y109 ABBVIE INC | 78,699 | 155,590 |
| 57636Q104 MASTERCARD INC | 51,886 | 63,977 |
| 03027X100 AMERICAN TOWER CORP | ||
| 023135106 AMAZON.COM INC | 83,625 | 75,970 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 258620822 DOUBLELINE SHILLER E | AT COST | 75,000 | 66,599 |
| 63873P817 LOOMIS SAYLES STRATE | AT COST | 50,000 | 46,595 |
| 89155H793 TOUCHSTONE MID CAP Y | AT COST | 274,994 | 315,845 |
| 56063J344 MAINSTAY FLOATING RA | AT COST | 200,000 | 194,151 |
| 101156602 BOSTON TRUST WALDEN | AT COST | 9,725 | 11,160 |
| 19765N245 COLUMBIA DIVIDEND IN | AT COST | 84,103 | 134,551 |
| 949915482 ALLSPRING SPECIAL MI | AT COST | 150,000 | 156,649 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 186,863 | 205,211 |
| 464288448 ISHARES INTERNATIONA | AT COST | 215,610 | 193,831 |
| 922042858 VANGUARD FTSE EMERGI | AT COST | 58,775 | 61,650 |
| 922908728 VANGUARD TOTAL STOCK | AT COST | 34,008 | 55,754 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 5,961 | 6,362 |
| 92647K309 VICTORY TRIVALENT IN | |||
| 464287457 ISHARES 1 3 YEAR TRE | |||
| 95768D400 WESTERN ASSET MACRO | AT COST | 100,841 | 96,870 |
| 46434G863 ISHARES ESG AWARE MS | AT COST | 57,421 | 44,884 |
| 74925K581 BOSTON PARTNERS L S | AT COST | 64,845 | 58,600 |
| 06828M876 BARON EMERGING MARKE | AT COST | 246,159 | 205,166 |
| 412295107 HARDING LOEVNER INTE | AT COST | 130,250 | 147,089 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 265,262 | 271,647 |
| 46429B697 ISHARES MSCI USA MIN | AT COST | 49,975 | 61,644 |
| 46435G516 ISHARES TRUST ISHARE | |||
| 19765P596 COLUMBIA SMALL CAP G | AT COST | 271,239 | 170,780 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 13,642 | 15,174 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 262,766 | 405,967 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 208,635 | 228,459 |
| 464288521 ISHARES CORE US REIT | AT COST | 170,591 | 186,215 |
| 025076845 AMERICAN CENTURY SMA | AT COST | 100,000 | 114,754 |
| 19248B404 COHEN STEERS GLOBAL | |||
| 922908645 VANGUARD MID-CAP IND | AT COST | 144,691 | 249,931 |
| 56064L298 MAINSTAY CBRE GLOBAL | |||
| 057071854 BAIRD AGGREGATE BOND | |||
| 04314H568 ARTISAN HIGH INCOME | AT COST | 9,575 | 9,908 |
| 464287168 ISHARES SELECT DIVID | AT COST | 6,605 | 7,033 |
| 464287200 ISHARES CORE S P 500 | AT COST | 4,637 | 4,776 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 183,550 | 189,192 |
| 81369Y803 TECHNOLOGY SELECT SE | AT COST | 85,661 | 96,240 |
| 861728400 STONE RIDGE HY REINS | AT COST | 131,000 | 129,549 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 1,781 | 2,877 | 2,877 |
| Description | Amount |
|---|---|
| ROC ON CY SALES | 86 |
| VANGUARD REIT ADJ | 39 |
| COST BASIS ADJUSTMENT | 557 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 25 | 0 | 25 | |
| EXPENSE REIMBURSEMENTS | 1,314 | 0 | 1,314 | |
| PAYROLL ADMIN EXPENSE | 1,764 | 0 | 1,764 | |
| PAYROLL TAX EXPENSE | 2,518 | 0 | 2,518 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 86 | 86 | |
| FEDERAL TAX REFUND | 1,580 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUST FEES | 38,330 | 34,497 | 3,833 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 3,135 | 3,135 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 563 | 563 | 0 |