| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JAD CONSULTING, LLC | 3,800 | 1,900 | 1,900 |
| Category | Amount |
|---|---|
| NOT APPLICABLE |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 623 SHS GS ACTIVEBETA US LARGE | 39,786 | 44,245 | |
| 168.41 SHS HARBOR CAP APPREC | 12,742 | 10,729 | |
| 3,480.454 SHS PGIM TOTAL RETUR | 49,958 | 40,861 | |
| 289 SHS SCHWAB FUNDAMENTAL US | 11,470 | 12,288 | |
| 1,215 SHS SCHWAB INTL EQUITY | 42,410 | 34,178 | |
| 76 SHS VANGUARD MID CAP ETF | 13,136 | 14,286 | |
| 1,496.381 SHS VANGUARD ST INV | 15,559 | 14,724 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED DIVIDENDS | 121 | 137 | 137 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 15 | 15 | ||
| ANNUAL FILING FEE | 10 | 10 | ||
| OTHER EXPENSES | 3 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO JAD | 11 | 14 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 1,256 | 1,256 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 1,161 | |||
| FEDERAL EXCISE TAXES ESTIMATES | 1,300 |