| 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 |
|---|---|---|---|
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 131,987 | 110,699 |
| 87234N765 TCW EMERGING MARKETS | |||
| 091936450 BLACKROCK ADVANTAGE | |||
| 922908553 VANGUARD REAL ESTATE | |||
| 06828M876 BARON EMERGING MARKE | AT COST | 89,181 | 78,214 |
| 464288646 ISHARES 1 5 YEAR INV | AT COST | 151,574 | 145,432 |
| 412295107 HARDING LOEVNER INTE | |||
| 922042676 VANGUARD GLOBAL EX U | AT COST | 45,236 | 33,863 |
| 316146265 FIDELITY MID CAP IND | AT COST | 153,235 | 161,711 |
| 693390882 PIMCO INTL BD FD US | AT COST | 78,575 | 72,410 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 109,704 | 112,012 |
| 921921300 VANGUARD EQUITY INCO | AT COST | 259,130 | 376,606 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 291,513 | 576,633 |
| 741479109 PRICE T ROWE GROWTH | |||
| 921910501 VANGUARD INTERNATION | AT COST | 70,284 | 70,160 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 289,518 | 291,100 |
| 779572106 T ROWE PRICE SMALL C | |||
| 464288612 ISHARES INTERMEDIATE | AT COST | 117,566 | 111,630 |
| 31420B300 FEDERATED HERMES INS | AT COST | 158,535 | 144,526 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 469,120 | 439,842 |
| 46429B697 ISHARES MSCI USA MIN | AT COST | 106,666 | 191,698 |
| 464287226 ISHARES CORE U.S. AG | |||
| 02508F745 AMERICAN CENTURY SMA | AT COST | 75,907 | 75,556 |
| 057071722 BAIRD ULTRA SHORT BO | AT COST | 75,918 | 75,619 |
| 19765Y340 COLUMBIA SMALL CAP G | AT COST | 75,907 | 85,300 |
| 464288521 ISHARES CORE US REIT | AT COST | 75,995 | 74,904 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 75,900 | 73,825 |
| 741479406 PRICE T ROWE GROWTH | AT COST | 153,633 | 395,102 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 1,989 | 1,820 | 1,820 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 355 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC EXPENSES | 4,938 | 0 | 4,938 | |
| STATE FILING FEE/TAX | 471 | 0 | 471 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 41 | 41 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,186 | 1,186 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 252 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,056 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 692 | 692 | 0 |