| 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 |
|---|---|---|
| 31420B300 FEDERATED INST HI YL | 200,000 | 205,144 |
| 74440B884 PGIM TOTAL RETURN BO | 832,000 | 855,235 |
| 258620103 DOUBLELINE TOTAL RET | 115,561 | 116,410 |
| 06367WJK0 BMO 24M EFA 1.5X LBR | 100,000 | 101,220 |
| 48130WH87 JPM 24M EEM 1.5X LBR | 100,000 | 114,140 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 464287614 ISHARES RUSSELL 1000 | 63,426 | 320,234 |
| 464287648 ISHARES RUSSELL 2000 | 17,945 | 69,668 |
| 464287598 ISHARES RUSSELL 1000 | 104,881 | 247,755 |
| 464287473 ISHARES RUSSELL MIDC | 34,497 | 82,610 |
| 464287481 ISHARES RUSSELL MIDC | 34,319 | 144,737 |
| 149498107 CAUSEWAY EMERGING MA | ||
| 412295107 HARDING LOEVNER INTL | 61,745 | 92,602 |
| 46432F842 ISHARES CORE MSCI EA | ||
| 06828M876 BARON EMERGING MARKE | ||
| 78462F103 SPDR S P 500 ETF | 427,089 | 570,167 |
| 46090E103 INVESCO QQQ TRUST ET | 56,062 | 384,332 |
| 922908553 VANGUARD REIT ETF | 98,134 | 97,670 |
| 81369Y209 HEALTH CARE SELECT S | 77,183 | 99,827 |
| 81369Y886 UTILITIES SELECT SEC | 75,149 | 82,137 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 922042858 VANGUARD FTSE EMERGI | AT COST | 169,587 | 188,414 |
| 46435G516 ISHARES MSCI EAFE ES | AT COST | 108,330 | 109,560 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 60 | 60 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 6,509 | 5,726 | 5,726 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJ | 296 |
| ROUNDING ADJUSTMENT | 5 |
| 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 |
|---|---|---|---|
| FEDERAL TAX REFUND | 2,362 | 0 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| SEE ATTACHED | 0 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 324 | 324 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 227 | 227 | 0 |