| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,450 | 4,450 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2319.721 VANGUARD MID CAPITAL INDEX ADMIRAL | 484,728 | 833,615 |
| 50M DUKE ENERGY | 34,746 | 28,396 |
| 50,000 AEGNON NV | 31,000 | 35,713 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 2319.721 VANGUARD 500 INDEX FUND | AT COST | 955,150 | 2,151,451 |
| 10,549 VANGUARD INTERMEDIATE TERM CORP | AT COST | 845,624 | 883,479 |
| 18537.104 REINHART GENESIS PMV ADV | AT COST | 246,782 | 291,403 |
| 6188.79 FULLER & THALER | AT COST | 230,294 | 310,182 |
| 4356.989 COHEN & STEERS | AT COST | 166,978 | 208,700 |
| 5,000 GLOBAL X US INF DEV ETF | AT COST | 114,287 | 238,950 |
| 212 BLUE OWL CAPITAL CORP | AT COST | 2,634 | 2,635 |
| 4566 GLOBAL X NASD 100 COV CALL | AT COST | 77,299 | 80,681 |
| 10421.614 CATALYST MILLBURN HGD STRAT I | AT COST | 418,532 | 422,180 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CASSIN & CASSIN | 20,139 | 20,139 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NYS FILING FEE | 250 | 0 | 0 | |
| ADMINISTRATIVE EXPENSE | 36 | 0 | 0 | |
| PAYMENT OF TRUSTEE'S ANNUAL COMMISSION | 17,054 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MORGAN STANLEY MGT FEES | 23,752 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2025 ESTIMATES | 3,233 | 0 | 0 |