| 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 |
|---|---|---|
| 36962G4R2 GEN ELEC CAP CRP MTN | ||
| 63872T620 LOOMIS SAYLES STRATE | ||
| 31420B300 FEDERATED INST HI YL | 90,000 | 90,302 |
| 13161T401 CALVERT SHORT DURATI | 116,000 | 120,600 |
| 693390882 P I M C O FOREIGN BO | ||
| 057071854 BAIRD AGGREGATE BOND | 89,981 | 99,725 |
| 464287226 ISHARES CORE TOTAL U | 125,596 | 141,828 |
| 808524870 SCHWAB U.S. TIPS ETF |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 233051200 DB X TRACKERS MSCI E | ||
| 149498107 CAUSEWAY EMERGING MA | 33,486 | 52,570 |
| 779556109 ROWE T PRICE MID-CAP | 53,002 | 73,968 |
| 06828M876 BARON EMERGING MARKE | 44,973 | 80,992 |
| 921937686 VANGUARD SMALL CAP V | 50,000 | 65,023 |
| 46434G103 ISHARES CORE MSCI EM | 39,599 | 62,040 |
| 921921300 VANGUARD EQUITY INCO | 155,000 | 209,068 |
| 78462F103 SPDR S P 500 ETF | 193,119 | 299,104 |
| 464287804 I SHARES S P SMALLC | 20,043 | 27,570 |
| 78467Y107 MIDCAP SPDR TRUST SE | 29,164 | 41,992 |
| 46434V803 ISHARES CURRENCY HED | 138,075 | 152,350 |
| 46090E103 INVESCO QQQ TRUST ET | 131,480 | 313,740 |
| 808524847 SCHWAB US REIT ETF | 56,205 | 56,955 |
| 412295107 HARDING LOEVNER INTL | 65,000 | 91,090 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 87245P668 TIAA CREF INFLATION | AT COST | 30,964 | 34,615 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 2,428 | 2,174 | 2,174 |
| Description | Amount |
|---|---|
| ROUNDING ADJUSTMENT | 15 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 15 | 0 | 15 | |
| CHECKING ACCT FEES | 240 | 0 | 240 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 1,642 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 12,099 | 12,099 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 605 | 605 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 69 | 69 | 0 |