| 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 | 794,980 | 946,373 |
| 922908553 VANGUARD REAL ESTATE | |||
| 922908710 VANGUARD 500 INDEX A | AT COST | 1,028,937 | 3,156,951 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 1,182,546 | 1,666,344 |
| 921921300 VANGUARD EQUITY INCO | AT COST | 267,902 | 711,795 |
| 31635V729 FIDELITY LARGE CAP G | AT COST | 1,102,571 | 1,613,792 |
| 464287499 ISHARES RUSSELL MID | AT COST | 343,749 | 628,155 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 3,408,418 | 3,285,586 |
| 779572106 T ROWE PRICE SMALL C | |||
| 057071722 BAIRD ULTRA SHORT BO | AT COST | 806,144 | 809,938 |
| 464288612 ISHARES INTERMEDIATE | |||
| 464288877 ISHARES MSCI EAFE VA | AT COST | 353,792 | 463,277 |
| 412295107 HARDING LOEVNER INTE | |||
| CASH CASH | |||
| 025076845 AMERICAN CENTURY SMA | |||
| 04314H568 ARTISAN HIGH INCOME | AT COST | 673,847 | 699,448 |
| 19765N245 COLUMBIA DIVIDEND IN | |||
| 19765P596 COLUMBIA SMALL CAP G | |||
| 464288521 ISHARES CORE US REIT | AT COST | 511,331 | 651,006 |
| 464288885 ISHARES MSCI EAFE GR | |||
| 02508F745 AMERICAN CENTURY SMA | AT COST | 320,848 | 305,688 |
| 19765Y340 COLUMBIA SMALL CAP G | AT COST | 288,617 | 376,827 |
| 19766M840 COLUMBIA DIVIDEND IN | AT COST | 629,223 | 712,249 |
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 440,225 | 472,545 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 972,886 | 993,516 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 23 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 1,643 | 0 | 1,643 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 572 | 572 |
| Description | Amount |
|---|---|
| EARN-OUT PAYMENT ADJ | 12 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,749 | 2,749 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 7,212 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,022 | 1,022 | 0 |