| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,358 | 5,358 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EATON VANCE FLOATING RATE ADVANTAGE FD CLASS I | FMV | 86,517 | 86,517 |
| ISHARES GOLD TR | FMV | 110,348 | 110,348 |
| PARNASSUS MID CAP FUND INSTITUTIONAL CLASS | FMV | 147,426 | 147,426 |
| SCHWAB STRATEGIC TR INTL EQUITY ETF | FMV | 271,752 | 271,752 |
| SCHWAB STRATEGIC TR US SMALL-CAP ETF | FMV | 171,633 | 171,633 |
| ISHARES TR CORE S&P MID-CAP ETF | FMV | 140,992 | 140,992 |
| ISHARES TR CORE S&P 500 ETF | FMV | 750,752 | 750,752 |
| VANGUARD EMERGING MARKETS STOCK INDEX FUND ADMIRAL | FMV | 120,698 | 120,698 |
| VANGUARD TOTAL BOND MARKET INDEX FUND ADMIRAL SHARES | FMV | 366,231 | 366,231 |
| VANGUARD REIT INDEX FUND ADMIRAL SHARES | FMV | 137,970 | 137,970 |
| PIMCO COMMODITIES PLUS STRATEGY FUND CLASS I-2 | FMV | 92,687 | 92,687 |
| PIMCO INCOME FUND CLASS I-2 | FMV | 238,968 | 238,968 |
| NEW WORLD FUND CLASS F-2 | FMV | 128,817 | 128,817 |
| THE OAKMARK SELECT FUND INVESTOR CLASS | FMV | 152,521 | 152,521 |
| FIDELITY ADVISOR TOTAL BOND FUND CLASS I | FMV | 620,167 | 620,167 |
| FMI INTERNATIONAL FUND INSTITITUATION CLASS | FMV | 374,353 | 374,353 |
| VANGUARD MALVERN FDS SHORT-TERM INFLATION PROTECTED SECS INDEX FD ETF | FMV | 85,402 | 85,402 |
| ISHARES TR MSCI USA VALUE FACTOR ETF | FMV | 183,472 | 183,472 |
| DUPLO CLOUD INC. | AT COST | 149,999 | 149,999 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,200 | 0 | 0 | 3,200 |
| Item No. | 1 |
|---|---|
| Lender's Name | NIRUPAMA VASIREDDY FAMILY TRUST |
| Lender's Title | |
| Original Amount of Loan | 149999 |
| Balance Due | 149999 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | SHORT TERM LOAN- TRANSFER FOR DUPLO CLOUD INVESTMENT |
| Description of Lender Consideration | CASH |
| Consideration FMV | 149999 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 164 | 164 | 0 | 0 |
| OFFICE EXPENSES | 135 | 135 | 0 | 0 |
| SOFTWARE DEVELOPMENT AND CONSULTING | 294,524 | 0 | 0 | 294,524 |
| INSURANCE | 1,850 | 0 | 0 | 1,850 |
| ADVERTISING & MARKETING | 48,677 | 0 | 0 | 48,677 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES | 170,621 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BLUE BUSINESS PLUS CARD | 0 | 3,012 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEES - NM #5173 | 53,275 | 53,275 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 663 | 663 | 0 | 0 |
| FOREIGN TAXES PAID | 2,898 | 2,898 | 0 | 0 |