| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 23,800 | 11,900 | 0 | 11,900 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIDELITY MSCI HEALTH CARE INDEX | 2,432,392 | 2,432,392 |
| FIDELITY MSCI INFORMATION | 3,030,923 | 3,030,923 |
| J P MORGAN EXCHANGE TRADED FD EQUITY | 3,580,552 | 3,580,552 |
| J P MORGAN EXCHANGE TRADED FD NASDAQ EQT | 2,879,101 | 2,879,101 |
| VANGUARD S&P 500 GROWTH ETF | 2,948,979 | 2,948,979 |
| VANGUARD WHITEHALL FDS HIGH DIV YLD | 5,001,145 | 5,001,145 |
| COHEN & STEERS PREF SECURITIES INCOME I | 3,066,105 | 3,066,105 |
| DODGE & COX INTERNATL STOCK CL I | 3,667,129 | 3,667,129 |
| DOUBLELINE SHILLER ENHANCED CAP CL I | 4,806,426 | 4,806,426 |
| AMERICAN EUROPACIFIC GROWTH FUND F3 | 3,836,792 | 3,836,792 |
| GOLDMAN SACHS INCOME BUILDER FUND INSTL | 4,390,196 | 4,390,196 |
| T ROWE PRICE INSTL MID CAP EQTY GROWTH | 5,193,349 | 5,193,349 |
| T ROWE PRICE LARGE CAP GROWTH CL I | 2,339,457 | 2,339,457 |
| AMERICAN NEW WORLD FUND F3 | 4,495,728 | 4,495,728 |
| NUVEEN REAL ESTATE SECURITIES SEL R6 | 1,747,974 | 1,747,974 |
| VANGUARD REAL ESTATE INDEX ADMIRAL | 1,700,493 | 1,700,493 |
| VANGUARD SMALL CAP G INDEX FD INSTL CL SH | 4,669,319 | 4,669,319 |
| DOUBLELINE CORE FIXED INCOME CL I | 4,247,990 | 4,247,990 |
| JOHNSON INSTL CORE BOND FUND | 3,535,150 | 3,535,150 |
| ISHARES TR ISHS 1-5YR INVS | 1,465,437 | 1,465,437 |
| PGIM ETF TR PGIM ULTRA SH BD | 1,634,308 | 1,634,308 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FEDERAL EXCISE TAX RECEIVABLE | 32,939 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 3,668 | 0 | 0 | 0 |
| SUPPLIES | 8,337 | 0 | 0 | 3,575 |
| CONTRACT SERVICES | 110,331 | 0 | 0 | 110,331 |
| DUES & SUBSCRIPTIONS | 11,087 | 0 | 0 | 11,087 |
| ADVERTISING | 86,868 | 0 | 0 | 0 |
| GENERAL AND ADMINISTRATIVE | 9,477 | 0 | 0 | 0 |
| POSTAGE | 240 | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 3,137,798 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX LIABILITIES | 175,010 | 229,423 |
| AWARDS PAYABLE | 0 | 498,588 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGER FEES | 120,092 | 120,092 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 44,240 | 0 | 0 | 0 |