| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,825 | 600 | 680 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 10,000 ANHEUSER-BUSCH 4.75% | 10,753 | 10,152 |
| 10,000 AMAZON COM INC 3.8% | ||
| 20,000 CARDINAL HEALTH 3.2% | ||
| 10,000 CITIGROUP INC 3.2% | 9,400 | 9,532 |
| 10,000 CITIGROUP INC 3.2% | 9,257 | 9,532 |
| 10,000 CVS HEALTH CORP 2.125% | 9,787 | 8,278 |
| 10,000 ELEVANCE HEALTH 3.65% | 11,197 | 9,695 |
| 10,000 GOLDMAN SACHS GROWTH 3.50% | 10,086 | 9,803 |
| 10,000 GOLDMAN SACHS GROWTH 3.50% | 10,031 | 9,803 |
| 10,000 JP MORGAN CHASE & CO VARIABLE | 10,817 | 9,546 |
| 10,000 LOWE'S COMPANIES 3.1% | 10,927 | 9,582 |
| 20,000 MICROSOFT CORP 3.125% | 20,024 | 19,526 |
| 10,000 SIMON PROPERTY 3.375% | 9,835 | 9,815 |
| 20,000 VERIZON COMMUNICATIONS 4.016% | 23,046 | 19,326 |
| 20,000 WELLS FARGO & CO VARIABLE | 23,413 | 19,311 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1,440 SHS PIONEER DIVERSIFIED TRUST |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 1,240 SHS FIRST TRUST TCW UNCNST | AT COST | 30,572 | 30,678 |
| 475 SHS FLEXSHARES IBOXX 3 YEAR | AT COST | ||
| 570 SHS INVESCO FTSE RAFI DVPD | AT COST | 21,055 | 27,014 |
| 695 SHS INVESCO VARIABLE RATE | AT COST | ||
| 985 SHS IQ HEDGE MULTI STRATEGY ETF | AT COST | ||
| 345 SHS ISHARES CMBS ETF IV | AT COST | ||
| 580 SHS ISHARES GLOBAL INFRASTRUCTUR | AT COST | ||
| 145 SHS ISHARES CORE US | AT COST | 14,278 | 14,391 |
| 75 SHS ISHARES MSCI ALL COUNT | AT COST | 4,062 | 4,993 |
| 435 SHS ISHARES MSCI EAFE SM CAP ETF | AT COST | 22,345 | 26,927 |
| 385 SHS MSCI EAFE VALUE INDX ETF | AT COST | 21,880 | 20,059 |
| 1,250 SHS ISHARES MSCI USA MIN VOL | AT COST | 53,068 | 97,538 |
| 1,700 SHS ISHARES S&P 500 GROWTH | AT COST | 45,904 | 127,670 |
| 665 SHS RAYLIANT QUANTAMENTAL CHINA | AT COST | ||
| 355 SHS SPDR DOUBLELINE TOTAL RETURN | AT COST | ||
| 670 SHS SPDR PORTFOLIO HI YLD BD ETF | AT COST | ||
| 245 SHS SPDR INDEX SHARES EMERG | AT COST | 8,565 | 8,675 |
| 225 SHS SPDR S&P 500 ETF | AT COST | 45,081 | 106,945 |
| 412 SHS SPDR S&P 600 SMALL CAP | AT COST | 19,585 | 34,323 |
| 435 VANECK VECTORS ETF INTL HI YIELD | AT COST | ||
| 280 VANECK VECTORS ETF INTL HI YIELD | AT COST | ||
| 135 SHS VANGUARD HIGH DIVIDEND | AT COST | ||
| 135 SHS VANGUARD HIGH DIVIDEND | AT COST | ||
| 235 SHS VANGUARD MID CAP GROWTH | AT COST | 23,369 | 51,599 |
| 330 SHS VANGUARD MID CAP VALUE | AT COST | 29,007 | 47,853 |
| 220 SHS VANGUARD S/T BOND INDEX FD | AT COST | ||
| 155 SHS VANGUARD SMALL CAP GROWTH | AT COST | 19,573 | 37,474 |
| 795 SHS XTRACKERS MSCI EAFE HEDGED | AT COST | 22,332 | 29,399 |
| 860 SHS XTRACKERS USD HIGH YIELD | AT COST | 30,495 | 30,573 |
| 770 SHS FIRST TRUST LONG SHORT ETF | AT COST | 25,254 | 43,320 |
| 2,267.05 SHS ECOFIN GLOBAL RENEWABLE | AT COST | ||
| 7,635.947 SHS BAIRD AGGREGATE BOND | AT COST | 75,000 | 75,290 |
| 5,120.616 SHS ECOFIN GLOBAL RENEWABL | AT COST | 48,200 | 48,492 |
| 1,448.624 SHS NEUBERGER BERMAN LONG | AT COST | 23,700 | 25,279 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 15,229 | 15,229 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CHARLES SCHWAB- DIVIDENDS RECEIVABLE | 1,148 | 429 | 429 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| DIRECTOR'S INSURANCE | 1,156 | |||
| FEES & CHARGES | 158 | 35 | ||
| MA ANNUAL REPORT | 15 | |||
| OFFICE EXPENSE | 157 | 157 | ||
| POSTAGE AND DELIVERY | 385 | 385 | ||
| WEBSITE DEVELOPMENT | 3,559 | 3,559 | ||
| INVESTMENT MGMT FEES | 6,324 | 6,324 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COMPETITION ENTRY FEES | 745 | 745 | |
| NONDIVIDEND DISTRIBUTIONS | 1,224 | 1,224 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATOR FEES | 12,500 | 622 | 11,878 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MA FILING FEE | 35 | |||
| FEDERAL TAXES | 500 | |||
| FOREIGN TAXES PAID | 264 | 264 |