| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,050 | 1,050 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 17275R102 CISCO SYS INC | AT COST | 16,388 | 23,680 |
| 254687106 WALT DISNEY CO | |||
| 437076102 HOME DEPOT INC | |||
| 438516106 HONEYWELL INTERNATIO | AT COST | 3,734 | 33,884 |
| 458140100 INTEL CORP | |||
| 464287465 ISHARES MSCI EAFE IN | |||
| 464288687 ISHARES S&P US PREFE | |||
| 478160104 JOHNSON & JOHNSON | AT COST | 2,512 | 6,363 |
| 68389X105 ORACLE CORP | |||
| 701094104 PARKER HANNIFIN CORP | AT COST | 128,478 | |
| 713448108 PEPSICO INC | AT COST | 4,452 | 15,206 |
| 922042858 VANGUARD FTSE EMERGI | |||
| 464287242 ISHARES IBOXX $INVES | |||
| 998143905 KEYBANK DEPOSIT SWEE | AT COST | 12,145 | 12,145 |
| 75513E101 RAYTHEON TECHNOLOGIE | |||
| 464287614 ISHARES RUSSELL 1000 | AT COST | 9,988 | 38,953 |
| 65339F101 NEXTERA ENERGY INC | |||
| 464287507 ISHARES CORE S&P MID | |||
| 464288588 ISHARES BARCLAYS MBS | |||
| 09260B747 BLACKROCK FLOATING R | |||
| 057071409 BAIRD SHORT TERM BON | |||
| 258620103 DOUBLELINE TOTAL RET | |||
| 464288661 ISHARES BARCLAYS 3-7 | |||
| 4812A1142 JPMORGAN US EQUITY F | AT COST | 46,784 | 77,289 |
| 957663503 WESTERN ASSET CORE P | |||
| 464287226 ISHARES CORE US AGGR | AT COST | 192,996 | 191,281 |
| 957663669 WESTERN ASSET CORE P | |||
| 49177J102 KENVUE INC | AT COST | 341 | 1,025 |
| 00771X419 GQG PART EMERG MKTS | AT COST | 20,000 | 17,891 |
| 186854204 CLIFFWATER CORP LEND | AT COST | 60,000 | 59,000 |
| 256206103 DODGE & COX INTERNAT | AT COST | 36,000 | 33,805 |
| 38147N293 GOLDMAN SACHS GQG PT | AT COST | 37,327 | 31,107 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 75,572 | 79,472 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 72,242 | 73,797 |
| 74926P316 RBC EMERGING MARKETS | AT COST | 20,111 | 19,124 |
| 904504842 UNDISCOVERED MGRS BE | AT COST | 41,066 | 39,663 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 11,730 | 11,730 |
| Description | Amount |
|---|---|
| ROUNDING | 4 |
| PY RETURN OF CAPITAL ADJUSTMENT | 120 |
| ROC ADJUSTMENT ON CY SALE | 51 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING/TAXES PAID | 200 | 0 | 200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 10,683 | 10,683 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 340 | 340 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 131 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,000 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 11 | 11 | 0 |