| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,000 | 1,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 95768D400 WESTERN ASSET MACRO | 130,000 | 136,786 |
| 057071854 BAIRD AGGREGATE BOND | 99,500 | 102,071 |
| 06367WTL7 BMO 24M EEM 2X LBR M | ||
| 48132FCR5 JPM 24M SPX 2X LBR M | ||
| 95001HDF5 WFF 24M SPX 2X LBR M | ||
| 95001HDE8 WFF 24M EFA 2X LBR M |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00769G543 CAMBIAR INTL EQUITY | ||
| 717081103 PFIZER INC | 6,672 | 205,435 |
| 922908710 VANGUARD 500 INDEX A | 126,000 | 300,480 |
| 670690510 NUVEEN GLOBAL INFRAS | ||
| 06828M876 BARON EMERGING MARKE | 236,166 | 244,496 |
| 74925K581 ROBECO BOSTON PARTNE | 64,845 | 70,825 |
| 19765N245 COLUMBIA DIVIDEND IN | 84,103 | 139,905 |
| 922908645 VANGUARD MID-CAP IND | 245,000 | 426,568 |
| 641224415 NEUBERGER BERMAN EME | 47,155 | 65,305 |
| 922908728 VANGUARD TOTAL STOCK | 34,008 | 56,753 |
| 46432F842 ISHARES CORE MSCI EA | 9,443 | 10,972 |
| 922908553 VANGUARD REAL ESTATE | 72,823 | 94,316 |
| 412295107 HARDING LOEVNER INTE | 126,250 | 165,789 |
| 438516106 HONEYWELL INTERNATIO | 325,240 | 470,190 |
| 00170K372 AMG TRILOGY EMERGING | 9,676 | 9,657 |
| 92647K309 VICTORY TRIVALENT IN | 144,500 | 162,186 |
| 37959E102 GLOBE LIFE INC | ||
| 46434V803 ISHARES CURRENCY HED | ||
| 46429B697 ISHARES MSCI USA MIN | 49,975 | 63,911 |
| 260557103 DOW INC | 14,471 | 29,494 |
| 02209S103 ALTRIA GROUP INC | ||
| 22052L104 CORTEVA INC | ||
| 443510607 HUBBELL INC | 24,338 | 48,110 |
| 58933Y105 MERCK AND CO INC | 75,921 | 84,151 |
| 88579Y101 3M CO | 434,666 | 401,621 |
| 19765P596 COLUMBIA SMALL CAP G | 333,000 | 265,786 |
| 718172109 PHILIP MORRIS INTL | 164,559 | 198,740 |
| 00287Y109 ABBVIE INC | 125,730 | 217,182 |
| 929740108 WABTEC CORP | ||
| 92556V106 VIATRIS INC | ||
| 30231G102 EXXON MOBIL CORP | ||
| 26614N102 DUPONT DE NEMOURS IN | ||
| 369604103 GENERAL ELECTRIC CO | ||
| 57636Q104 MASTERCARD INC | 51,886 | 53,898 |
| 87918A105 TELADOC INC | 71,605 | 68,865 |
| 03027X100 AMERICAN TOWER CORP | 103,557 | 136,013 |
| 023135106 AMAZON.COM INC | 83,625 | 83,359 |
| 68622V106 ORGANON CO | 3,723 | 3,319 |
| 64110L106 NETFLIX.COM INC | 5,116 | 6,024 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 378690820 GLENMEDE SMALL CAP E | |||
| 258620822 DOUBLELINE SHILLER E | AT COST | 84,000 | 93,043 |
| 63873P817 LOOMIS SAYLES STRATE | AT COST | 50,000 | 51,650 |
| 89155H793 TOUCHSTONE MID CAP Y | AT COST | 234,000 | 256,237 |
| 921910501 VANGUARD INTERNATION | AT COST | 398,699 | 318,000 |
| 56063J344 MAINSTAY FLOATING RA | AT COST | 153,000 | 152,341 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 142 | 1,072 | 1,072 |
| Description | Amount |
|---|---|
| CY SALES ROC ADJUSTMENT | 17 |
| VANGUARD REIT ADJ | 608 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 25 | 0 | 25 | |
| PAYROLL ADMIN FEE | 1,716 | 0 | 1,716 |
| Description | Amount |
|---|---|
| EXCESS FMV OVER BV OF ASSETS DISTRIBUTED | 45,511 |
| ROUNDING | 4 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUST FEES | 57,409 | 51,668 | 5,741 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREGIN TAXES | 1,129 | 1,129 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 171 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 460 | 0 | 0 | |
| FOREGIN TAXES ON NONQUALIFIED | 229 | 229 | 0 | |
| PAYROLL TAXES | 2,362 | 0 | 2,362 |