| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 41,404 | 0 | 0 | 40,710 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKROCK MULTI-ASSET INCOME INSTL (BIICX) 10,339.71 SHRS | FMV | 103,604 | 103,604 |
| EATON VANCE SHORT DURATION STRAT INC I (ESIIX) 35,088.538 SHRS | FMV | 230,532 | 230,532 |
| FEDL HOME LN MTF CRP 3.500% 03/01/2045 (G08632) 280,000 UNITS | FMV | 29,336 | 29,336 |
| FEDL HOME LN MTG CRP 3.000% 01/01/2030 (G18537) 74,947 UNITS | FMV | 7,290 | 7,290 |
| FEDL HOME LN MTG CRP 3.000% 09/01/2046 (G08721) 81,265 UNITS | FMV | 13,838 | 13,838 |
| FEDL HOME LN MTG CRP 3.500% 09/01/2046 (G60713) 120,000 UNITS | FMV | 22,639 | 22,639 |
| FEDL HOME LN MTG CRP 4.000% 02/01/2045 (G07925) 85,000 UNITS | FMV | 16,653 | 16,653 |
| FEDL HOME LN MTG CRP 4.000% 02/01/2045 (G08628) 220,671 UNITS | FMV | 20,662 | 20,662 |
| FEDL NATL MORTGAGE ASSOC 3.000% 10/01/2046 (BC4714) 115,000 UNITS | FMV | 29,341 | 29,341 |
| FEDL NATL MORTGAGE ASSOC 3.500% 02/01/2047 (MA2896) 76,000 UNITS | FMV | 11,740 | 11,740 |
| FEDL NATL MORTGAGE ASSOC 4.000% 08/01/2047 (MA3088) 30,567 UNITS | FMV | 3,568 | 3,568 |
| FEDL NATL MORTGAGE ASSOC 4.500% 02/01/2040 (AL0079) 751,168 UNITS | FMV | 26,015 | 26,015 |
| FEDL NATL MORTGAGE ASSOC 4.500% 08/01/2040 (AD8529) 376,345 UNITS | FMV | 10,583 | 10,583 |
| FIDELITY ADVISOR REAL ESTATE INCOME Z (FIKMX) 21,902.664 SHRS | FMV | 256,480 | 256,480 |
| INVSC INTL DVDND ACHVRS ETF (PID) 24,416 SHRS | FMV | 437,535 | 437,535 |
| ISHARES CORE TOTAL USD BOND MARKET ETF (IUSB) 16,427 SHRS | FMV | 742,829 | 742,829 |
| ISHARES GLOBAL HEALTHCARE ETF (IXJ) 4,626 SHRS | FMV | 429,478 | 429,478 |
| ISHARES MSCI EAFE GROWTH ETF (EFG) 2,931 SHRS | FMV | 299,841 | 299,841 |
| ISHARES MSCI EAFE VALUE ETF (EFV) 5,628 SHRS | FMV | 298,509 | 298,509 |
| JPMORGAN EQUITY PREMIUM INCOME ETF (JEPI) 7,321 SHRS | FMV | 414,954 | 414,954 |
| LAZARD GLOBAL LISTED INFRASTRUCTURE INST (GLIFX) 28,294.456 SHRS | FMV | 423,851 | 423,851 |
| SCHWAB FUNDAMNTL INTRNL (FNDF) 10,388 SHARES | FMV | 363,892 | 363,892 |
| SCHWAB FUNDMNTL US LARGE (FNDX) 8,298 SHARES | FMV | 555,800 | 555,800 |
| SCHWAB US DIVIDEND (SCHD) 6,059 SHARES | FMV | 471,148 | 471,148 |
| WISDOMTREE US MIDCAP DIVIDEND ETF (DON) 8,638 SHRS | FMV | 403,999 | 403,999 |
| WISDOMTREE US SMALLCAP DIVIDEND ETF (DES) 12,383 SHRS | FMV | 385,730 | 385,730 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 16,900 | 0 | 0 | 16,900 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INFORMATION TECHNOLOGY | 33,645 | 0 | 33,645 | 0 |
| OFFICE EXPENSES | 7,849 | 0 | 3,829 | 4,019 |
| DUES AND SUBSCRIPTIONS | 89 | 0 | 0 | 89 |
| BANK CHARGES AND TRANSACTION FEES | 15,715 | 0 | 15,440 | 275 |
| INSURANCE | 12,393 | 0 | 0 | 10,368 |
| PAYROLL FEES | 550 | 0 | 550 | 0 |
| ADVERTISING AND PROMOTIONS | 3,430 | 0 | 1,630 | 1,800 |
| TRAINING AND EDUCATION | 9,687 | 0 | 9,284 | 403 |
| COURSE DEVELOPMENT | 2,519 | 0 | 2,519 | 0 |
| OTHER CHARITABLE EXPENDITURES | 1,000 | 0 | 0 | 1,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 255,505 | 255,505 | |
| CREDIT CARD CASH BACK REWARD | 923 | 923 | |
| IRS EXCISE TAX REFUND | 2,884 | 2,884 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED GAIN ON INVESTMENTS | 305,476 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAM CONSULTANTS | 490,616 | 0 | 18,586 | 465,142 |
| INVESTMENT ADVISORY FEES | 17,172 | 17,172 | 17,172 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES PAID | 15 | 0 | 0 | 15 |