| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,000 | 1,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 02079K107 ALPHABET INC | |||
| 17275R102 CISCO SYS INC | |||
| 254687106 WALT DISNEY CO | |||
| 437076102 HOME DEPOT INC | |||
| 458140100 INTEL CORP | |||
| 46432F339 ISHARES EDGE MSCI US | AT COST | 9,537 | 22,444 |
| 717081103 PFIZER INC | |||
| 718546104 PHILLIPS 66 | |||
| 760759100 REPUBLIC SERVICES IN | |||
| 904504842 UNDISCOVERED MGRS BE | AT COST | 12,236 | 13,557 |
| 92206C409 VANGUARD SHORT-TERM | |||
| 92206C870 VANGUARD INTERM-TERM | AT COST | 4,734 | 4,690 |
| 921943858 VANGUARD FTSE DEV MK | |||
| 464288166 ISHARES BARCLAYS TR | |||
| 922042858 VANGUARD FTSE EMERGI | |||
| 46137V357 INVESCO S&P 500 EQUA | |||
| 883556102 THERMO FISHER SCIENT | |||
| 594918104 MICROSOFT CORP | |||
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 2,526 | 2,956 |
| 57636Q104 MASTERCARD INC | |||
| 46434V613 ISHARES CORE TOTAL U | |||
| 02079K305 ALPHABET INC | |||
| 46653M849 JOHCM INTERNATIONAL | AT COST | 8,120 | 10,504 |
| 1941989B5 KT SMALL CAP FUND | |||
| 037833100 APPLE INC | |||
| 641224415 NEUBERGER BERMAN EME | |||
| 38142V845 GOLDMAN SACHS INTL E | AT COST | 17,031 | 22,572 |
| 46625H100 JP MORGAN CHASE & CO | |||
| 464288661 ISHARES BARCLAYS 3-7 | |||
| 7495200D5 KT INTER-TERM FIXED | |||
| 464287507 ISHARES CORE S&P MID | AT COST | 4,999 | 12,210 |
| 258620103 DOUBLELINE TOTAL RET | AT COST | 82,390 | 81,771 |
| 057071805 BAIRD INTERMEDIATE B | AT COST | 108,774 | 110,168 |
| 09260B747 BLACKROCK FLOATING R | |||
| 00771X419 GQG PART EMERG MKTS | AT COST | 6,739 | 7,464 |
| 74926P316 RBC EMERGING MARKETS | AT COST | 5,514 | 7,679 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 49,144 | 58,220 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 11,533 | 14,582 |
| 47103U845 JANUS HENDERSON AAA | AT COST | 22,551 | 22,508 |
| 4812C0530 JPMORGAN LARGE CAP G | AT COST | 28,261 | 31,655 |
| 808524771 SCHWAB FUNDAMENTAL U | AT COST | 33,680 | 34,720 |
| Description | Amount |
|---|---|
| ROUNDING | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER ALLOCABLE EXPENSE-INCOME | 957 | 0 | 957 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 74 | 74 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 646 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 718 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 46 | 46 | 0 |