| 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 |
|---|---|---|---|
| 713448108 PEPSICO INC | |||
| 258620103 DOUBLELINE TOTAL RET | |||
| 957663503 WESTERN ASSET CORE P | |||
| 053015103 AUTOMATIC DATA PROCE | |||
| 17275R102 CISCO SYS INC | |||
| 09260B747 BLACKROCK FLOATING R | |||
| 478160104 JOHNSON & JOHNSON | |||
| 701094104 PARKER HANNIFIN CORP | AT COST | 295 | 109,870 |
| 68389X105 ORACLE CORP | |||
| 008882532 INVESCO INTERNATIONA | |||
| 464288588 ISHARES BARCLAYS MBS | |||
| 464287614 ISHARES RUSSELL 1000 | AT COST | 10,297 | 47,330 |
| 464288687 ISHARES S&P US PREFE | |||
| 464287242 ISHARES IBOXX $INVES | |||
| 20825C104 CONOCOPHILLIPS | |||
| 458140100 INTEL CORP | |||
| 166764100 CHEVRON CORP | |||
| 594918104 MICROSOFT CORP | AT COST | 4,142 | 77,379 |
| 998143905 KEYBANK DEPOSIT SWEE | AT COST | 10,790 | 10,790 |
| 125896100 CMS ENERGY CORP | |||
| 922042858 VANGUARD FTSE EMERGI | |||
| 4812A1142 JPMORGAN US EQUITY F | AT COST | 96,028 | 164,481 |
| 957663669 WESTERN ASSET CORE P | |||
| 464287226 ISHARES CORE US AGGR | AT COST | 157,830 | 163,803 |
| 412295107 HARDING LOEVNER INTL | |||
| 49177J102 KENVUE INC | |||
| 00771X419 GQG PART EMERG MKTS | AT COST | 11,000 | 11,150 |
| 186854204 CLIFFWATER CORP LEND | AT COST | 65,000 | 63,184 |
| 256206103 DODGE & COX INTERNAT | AT COST | 44,341 | 54,362 |
| 38147N293 GOLDMAN SACHS GQG PT | AT COST | 45,389 | 45,248 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 43,642 | 42,975 |
| 74926P316 RBC EMERGING MARKETS | AT COST | 11,295 | 13,551 |
| 904504842 UNDISCOVERED MGRS BE | AT COST | 43,801 | 39,301 |
| 057071805 BAIRD INTERMEDIATE B | AT COST | 75,000 | 75,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 13,072 | 13,072 |
| Description | Amount |
|---|---|
| ROUNDING | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER ALLOCABLE EXPENSE-PRINCI | 299 | 0 | 299 | |
| STATE FILING/TAXES PAID | 275 | 0 | 275 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 10,747 | 10,747 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 221 | 221 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 1,405 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 3,000 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 20 | 20 | 0 |