| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 31420B300 FEDERATED INST HI YL | 411,135 | 413,014 |
| 13161T401 CALVERT SHORT DURATI | 455,000 | 471,602 |
| 670678622 NUVEEN CORE PLUS BON | ||
| 921937819 VANGUARD INTERMEDIAT | 421,756 | 464,250 |
| 464288687 ISHARES S P U S PRE | ||
| 693390882 P I M C O FOREIGN BO | ||
| 057071854 BAIRD AGGREGATE BOND | 437,925 | 471,036 |
| 87234N765 TCW EMERGING MARKETS | ||
| 74442J406 PRUDENTIAL SHORT DUR | 100,000 | 104,317 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 779556109 ROWE T PRICE MID-CAP | 635,000 | 809,101 |
| 412295107 HARDING LOEVNER INTL | 318,432 | 399,098 |
| 922908645 VANGUARD MID-CAP IND | 670,000 | 873,328 |
| 025076845 AMERICAN CENT SMALL | 171,414 | 174,110 |
| 464287465 ISHARES MSCI EAFE ET | 748,988 | 802,560 |
| 922908553 VANGUARD REIT ETF | 443,760 | 467,115 |
| 78462F103 SPDR S P 500 ETF | 1,329,607 | 1,869,400 |
| 06828M876 BARON EMERGING MARKE | 119,963 | 170,570 |
| 464287234 ISHARES MSCI EMERGIN | 443,853 | 516,700 |
| 921921300 VANGUARD EQUITY INCO | 1,135,774 | 1,157,251 |
| 464287804 I SHARES S P SMALLC | ||
| 641224415 NEUBERGER BERMAN EME | 211,653 | 233,039 |
| 14949P208 CAUSEWAY INTERNATL V | ||
| 46090E103 INVESCO QQQ TRUST ET | 776,237 | 1,568,700 |
| 741479109 PRICE T ROWE GROWTH | 735,444 | 1,129,225 |
| 921910501 VANGUARD INTL GRWTH | 350,000 | 605,390 |
| 19765P596 COLUMBIA SMALL CAP G | 150,000 | 238,240 |
| 808524847 SCHWAB US REIT ETF |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 87245P684 TIAA CREF BOND PLUS | AT COST | 465,602 | 495,168 |
| 4642879V7 PUT ON EFA 10/01/21 | AT COST | 43,575 | 14,956 |
| 78462F9V7 PUT ON SPY 10/01/21 | AT COST | 55,613 | |
| 4642879V6 PUT ON EEM 10/01/21 | AT COST | 19,918 | |
| 46090E9V7 PUT ON QQQ 10/01/21 | AT COST | 7,985 | |
| 922908686 VANGUARD SMALL CAP I | AT COST | 175,000 | 245,221 |
| 92647K309 VICTORY TRIVALENT IN | AT COST | 185,000 | 236,284 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - INCOME (ALLOCABLE | 42,178 | 42,178 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 12,793 | 11,960 | 11,960 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJ | 37 |
| ROC ADJ OF CY SALES | 1,170 |
| COST BASIS ADJ | 1,236 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RETURN OF PY GRANT | 37 | 0 | |
| OTHER INCOME | 2 | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 3,441 | 3,441 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,601 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 361 | 361 | 0 |