| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 31420B300 FEDERATED HERMES INS | ||
| 13161T401 CALVERT SHORT DURATI | ||
| 057071854 BAIRD AGGREGATE BOND | ||
| 464287226 ISHARES CORE U.S. AG | ||
| 91282CHD6 U S TREASURY NT | 99,129 | 99,633 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 87245P668 TIAA CREF INFLATION | |||
| 922908553 VANGUARD REAL ESTATE | AT COST | 52,823 | 57,434 |
| 922908686 VANGUARD SMALL CAP I | AT COST | 26,724 | 27,989 |
| 922908645 VANGUARD MID-CAP IND | AT COST | 85,000 | 92,757 |
| 78462F103 SPDR S P 500 ETF | AT COST | 144,839 | 285,186 |
| 46434V803 ISHARES CURRENCY HED | AT COST | 138,075 | 157,550 |
| 13161T401 CALVERT SHORT DURATI | AT COST | 116,000 | 113,965 |
| 921937686 VANGUARD SMALL CAP V | AT COST | 34,251 | 60,693 |
| 78467Y107 SPDR S P MIDCAP 400 | AT COST | 21,873 | 38,054 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 39,599 | 50,580 |
| 31420B300 FEDERATED HERMES INS | AT COST | 90,000 | 80,067 |
| 06828M876 BARON EMERGING MARKE | AT COST | 17,580 | 23,289 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 106,981 | 100,734 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 73,264 | 69,475 |
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 18,985 | 81,904 |
| 921921300 VANGUARD EQUITY INCO | AT COST | 155,000 | 222,087 |
| 412295107 HARDING LOEVNER INTE | AT COST | 60,784 | 77,778 |
| 779556109 T ROWE PRICE MID CAP | AT COST | 46,648 | 58,825 |
| 464288521 ISHARES CORE US REIT | AT COST | 17,319 | 19,002 |
| CASH CASH | AT COST | 454 | 454 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 2,317 | 3,030 | 3,030 |
| Description | Amount |
|---|---|
| PY ROC ADJUSTMENT | 752 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 15 | 0 | 15 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 75 | 75 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 10,734 | 10,734 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 647 | 647 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,009 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 251 | 251 | 0 |