| 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 |
|---|---|---|---|
| 412295107 HARDING LOEVNER INTE | |||
| 46429B697 ISHARES MSCI USA MIN | |||
| 057071722 BAIRD ULTRA SHORT BO | AT COST | 923,708 | 935,728 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 376,886 | 503,714 |
| 779572106 T ROWE PRICE SMALL C | |||
| 922908553 VANGUARD REAL ESTATE | |||
| 808524870 SCHWAB U S TIPS ETF | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 499,400 | 663,211 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 882,638 | 1,156,782 |
| 464288646 ISHARES 1 5 YEAR INV | AT COST | 1,055,398 | 1,043,593 |
| 31635V729 FIDELITY LARGE CAP G | AT COST | 1,147,314 | 2,044,698 |
| 921921300 VANGUARD EQUITY INCO | AT COST | 880,479 | 1,779,692 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 1,854,480 | 1,758,595 |
| 464288612 ISHARES INTERMEDIATE | AT COST | 1,366,270 | 1,322,808 |
| 316146265 FIDELITY MID CAP IND | AT COST | 533,178 | 682,862 |
| 464288521 ISHARES CORE US REIT | AT COST | 529,020 | 616,617 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 927,668 | 1,263,232 |
| 091936450 BLACKROCK ADVANTAGE | AT COST | 585,346 | 593,225 |
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 438,977 | 482,998 |
| CASH CASH | AT COST | 1,644 | 1,644 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 21 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAXES | 1,413 | 0 | 1,413 | |
| OTHER MISC EXPENSES | 4,567 | 0 | 4,567 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 234 | 234 |
| Description | Amount |
|---|---|
| EARN-OUT PAYMENT ADJ | 69 |
| GRANT RECOVERY | 15,000 |
| ROUNDING | 3 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,340 | 2,340 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 3,120 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 876 | 876 | 0 |