| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 63872T620 LOOMIS SAYLES STRATE | ||
| 74440B884 PGIM TOTAL RETURN BO | 116,092 | 120,403 |
| 693390882 P I M C O FOREIGN BO | 124,253 | 129,268 |
| 258620103 DOUBLELINE TOTAL RET | 118,575 | 118,342 |
| 06367WPJ6 BMO 24M MXEA 2X LBR | 62,000 | 65,218 |
| 95001HA68 WFF 24M MXEF 2X LBR | 48,000 | 54,638 |
| 06367WQK2 BMO 24M SPX 2X LBR M | 43,000 | 48,791 |
| 17328VLT5 CITI 24M SPX 2X LBR | 87,000 | 96,656 |
| 48132KW68 JPM 24M MXEF 2X MTN | 10,000 | 11,494 |
| 06367WL68 BMO 24M EFA 2X LBR 2 | 32,000 | 33,088 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 741479109 PRICE T ROWE GROWTH | 105,780 | 255,974 |
| 779556109 ROWE T PRICE MID-CAP | 45,697 | 78,394 |
| 670678507 NUVEEN REAL ESTATE S | 16,707 | 17,090 |
| 06828M876 BARON EMERGING MARKE | 19,729 | 34,306 |
| 025076209 AMERICAN CENT EQUITY | ||
| 412295107 HARDING LOEVNER INTL | ||
| 74254V273 PRINCIPAL GL R E SEC | 20,896 | 21,873 |
| 025083874 AMERICAN CENT ULTRA | 103,034 | 154,990 |
| 78462F103 SPDR S P 500 ETF | 37,205 | 50,100 |
| 77957Y106 T ROWE PRICE MID CAP | ||
| 921910501 VANGUARD INTL GRWTH | 74,080 | 132,516 |
| 00170K372 AMG TRILOGY EMERGING | 23,921 | 32,861 |
| 779572106 T ROWE PRICE SMALL C | 56,733 | 71,453 |
| 77954Q106 T ROWE PRICE BLUE CH | 101,922 | 142,121 |
| 78467Y107 MIDCAP SPDR TRUST SE | ||
| 30063P105 EXACT SCIENCES CORPO | 17,019 | 23,451 |
| 29444U700 EQUINIX INC | 13,288 | 13,569 |
| 56585A102 MARATHON PETROLEUM C | 15,140 | 20,763 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 670690510 NUVEEN GLOBAL INFRAS | AT COST | 40,000 | 49,682 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 6,341 | 6,341 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 1,916 | 1,034 | 1,034 |
| Description | Amount |
|---|---|
| ROC ADJUSTMENT | 15 |
| PY ROC ADJUSTMENT | 9 |
| ROUNDING ADJUSTMENT | 10 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 25 | 0 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 3 | 3 | |
| GRANT RECOVERY | 5,073 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 162 | 162 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 622 | 0 | 0 |