| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 450 | 450 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 097023105 BOEING CO | ||
| 337738108 FISERV INC | 2,193 | 34,482 |
| 30231G102 EXXON MOBIL CORP | 12,792 | 26,950 |
| 713448108 PEPSICO INC | 7,591 | 19,806 |
| 78409V104 S P GLOBAL INC | 3,628 | 39,547 |
| 38141G104 GOLDMAN SACHS GROUP | 9,859 | 53,081 |
| 88579Y101 3M CO | ||
| 742718109 PROCTER GAMBLE CO | 10,340 | 31,864 |
| 87612E106 TARGET CORP | ||
| 166764100 CHEVRON CORPORATION | 9,087 | 28,638 |
| 46625H100 J P MORGAN CHASE CO | 9,231 | 72,478 |
| G1151C101 ACCENTURE PLC CL A | 4,724 | 44,834 |
| 75513E101 RAYTHEON TECHNOLOGIE | ||
| 75513E101 RTX CORPORATION | 1,903 | 14,602 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 464287465 ISHARES MSCI EAFE ET | AT COST | 174,064 | 245,823 |
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 96,389 | 496,476 |
| 464287804 ISHARES CORE S P SMA | AT COST | 81,375 | 142,077 |
| 779556109 ROWE T PRICE MID-CAP | AT COST | 22,393 | 39,786 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 111,401 | 150,075 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 68,735 | 101,568 |
| 78467Y107 SPDR S P MIDCAP 400 | AT COST | 141,732 | 254,916 |
| 808524870 SCHWAB U S TIPS ETF | |||
| 922908553 VANGUARD REAL ESTATE | AT COST | 71,051 | 89,060 |
| 464288687 ISHARES TRUST ISHARE | |||
| 464287598 ISHARES RUSSELL 1000 | AT COST | 86,022 | 165,096 |
| 78462F103 SPDR S P 500 ETF | AT COST | 206,616 | 617,850 |
| 464288273 ISHARES MSCI EAFE SM | AT COST | 62,266 | 94,484 |
| 233051200 DEUTSCHE XTRACKERS M | AT COST | 36,368 | 65,625 |
| 922908512 VANGUARD MID CAP VAL | AT COST | 8,996 | 9,868 |
| 258620103 DOUBLELINE TOTAL RET | AT COST | 50,000 | 45,780 |
| 464288885 ISHARES MSCI EAFE GR | AT COST | 52,694 | 89,600 |
| 31420B300 FEDERATED HERMES INS | |||
| 04314H568 ARTISAN HIGH INCOME | AT COST | 85,000 | 87,778 |
| 57071854 BAIRD AGGREGATE BOND | AT COST | 50,000 | 51,249 |
| Description | Amount |
|---|---|
| PY ROC ADJ | 8 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 16 | 16 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 364 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 32,226 | 32,226 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 546 | 546 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 211 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,712 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 208 | 208 | 0 |