| 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 |
|---|---|---|
| 17330YYK0 CITI 24M SPX 2X MTN | 50,000 | 64,345 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 717081103 PFIZER INC | 1,171 | 30,801 |
| 438516106 HONEYWELL INTL INC | 54,806 | 88,549 |
| 58933Y105 MERCK AND CO INC | 27,520 | 39,593 |
| 00287Y109 ABBVIE INC | 31,668 | 71,791 |
| 57636Q104 MASTERCARD INC | 34,590 | 52,657 |
| 023135106 AMAZON.COM INC | 83,625 | 109,695 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 258620822 DOUBLELINE SHILLER E | |||
| 63873P817 LOOMIS SAYLES STRATE | |||
| 89155H793 TOUCHSTONE MID CAP Y | AT COST | 279,994 | 339,567 |
| 56063J344 MAINSTAY FLOATING RA | |||
| 101156602 BOSTON TRUST WALDEN | AT COST | 11,475 | 13,591 |
| 19765N245 COLUMBIA DIVIDEND IN | |||
| 949915482 ALLSPRING SPECIAL MI | AT COST | 101,580 | 110,216 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 342,434 | 356,109 |
| 464288448 ISHARES INTERNATIONA | |||
| 922042858 VANGUARD FTSE EMERGI | AT COST | 243,247 | 252,129 |
| 922908728 VANGUARD TOTAL STOCK | AT COST | 34,008 | 68,083 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 8,359 | 8,908 |
| 95768D400 WESTERN ASSET MACRO | |||
| 46434G863 ISHARES ESG AWARE MS | |||
| 74925K581 BOSTON PARTNERS L S | |||
| 06828M876 BARON EMERGING MARKE | AT COST | 71,163 | 91,269 |
| 412295107 HARDING LOEVNER INTE | |||
| 464287226 ISHARES CORE U.S. AG | AT COST | 339,661 | 340,507 |
| 46429B697 ISHARES MSCI USA MIN | |||
| 19765P596 COLUMBIA SMALL CAP G | |||
| 46434G103 ISHARES CORE MSCI EM | AT COST | 17,041 | 19,060 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 262,766 | 500,790 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 208,635 | 230,081 |
| 464288521 ISHARES CORE US REIT | AT COST | 165,618 | 190,842 |
| 025076845 AMERICAN CENTURY SMA | |||
| 922908645 VANGUARD MID-CAP IND | AT COST | 194,691 | 333,556 |
| 04314H568 ARTISAN HIGH INCOME | AT COST | 258,275 | 262,827 |
| 464287168 ISHARES SELECT DIVID | |||
| 464287200 ISHARES CORE S P 500 | AT COST | 280,369 | 285,510 |
| 74440B884 PGIM TOTAL RETURN BO | AT COST | 204,500 | 206,702 |
| 81369Y803 TECHNOLOGY SELECT SE | AT COST | 85,661 | 116,260 |
| 861728400 STONE RIDGE HY REINS | AT COST | 152,000 | 152,345 |
| 03463K406 ANGEL OAK MULTI STRA | AT COST | 50,000 | 49,596 |
| 19766M840 COLUMBIA DIVIDEND IN | AT COST | 84,103 | 146,168 |
| 46137V357 INVESCO S P 500 EQUA | AT COST | 4,911 | 5,257 |
| 464287804 ISHARES CORE S P SMA | AT COST | 255,861 | 253,484 |
| 52470V822 WESTERN ASSET INCOME | AT COST | 25,000 | 25,000 |
| 52471E258 CLEARBRIDGE INTERNAT | AT COST | 263,500 | 260,929 |
| 922042742 VANGUARD TOTAL WORLD | AT COST | 202,676 | 193,842 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 2,877 | 2,987 | 2,987 |
| Description | Amount |
|---|---|
| PY ROC ADJ | 60 |
| WASH SALE ADJ | 12 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSE REIMBURSEMENTS | 659 | 0 | 659 | |
| STATE FILING FEE/TAX | 25 | 0 | 25 | |
| PAYROLL ADMIN EXPENSE | 1,812 | 0 | 1,812 | |
| PAYROLL TAX EXPENSE | 2,250 | 0 | 2,250 | |
| MISC TRUST EXPENSE | 845 | 0 | 845 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 138 | 138 |
| Description | Amount |
|---|---|
| ROUNDING | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUST FEES | 42,432 | 38,189 | 4,243 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 3,114 | 3,114 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 382 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,436 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,162 | 1,162 | 0 |