| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 258620103 DOUBLELINE TTL RTRN | ||
| 3135G0ZR7 FNMA 2.625% 09/06/24 | 9,888 | 10,874 |
| 3137EADB2 FHLMC 2.375% 01/13/2 | 46,944 | 46,038 |
| 912828A42 US TREAS 2% 11/30/20 | ||
| 912828B66 US TREAS 2.75% 02/15 | 15,922 | 16,201 |
| 912828B90 US TREAS 2% 02/28/21 | ||
| 912828D56 US TREAS 2.375% 08/1 | 14,919 | 16,165 |
| 912828G38 US TREAS 2.25% 11/15 | 15,338 | 16,157 |
| 912828J27 US TREAS 2% 02/15/25 | 14,925 | 16,058 |
| 912828K74 US TREAS 2% 08/15/25 | 14,980 | 16,154 |
| 912828ND8 US TREAS 3.5% 05/15/ | ||
| 912828RC6 US TREAS 2.125% 08/1 | 25,611 | 25,311 |
| 912828RR3 US TREAS 2% 11/15/21 | 15,554 | 15,245 |
| 912828TJ9 US TREAS 1.625% 08/1 | 18,652 | 20,485 |
| 912828UL2 US TREAS 1.375% 01/3 | ||
| 912828UN8 US TREAS 2% 02/15/23 | 25,077 | 25,982 |
| 912828UV0 US TREAS 1.125% 03/3 | ||
| 912828VB3 US TREAS 1.75% 05/15 | 19,637 | 20,759 |
| 912828WJ5 US TREAS 2.5% 05/15/ | 15,750 | 16,162 |
| 912828XB1 US TREAS 2.125% 05/1 | 15,053 | 16,187 |
| 3135G0Q22 FNMA 1.875% 09/24/26 | 9,417 | 10,810 |
| 912828H86 US TREAS 1.5% 01/31/ | 14,610 | 15,223 |
| 912828P46 US TREAS 1.625% 02/1 | 14,027 | 15,950 |
| 912828R36 US TREAS 1.625% 05/1 | 14,071 | 15,967 |
| 912828V98 US TREAS 2.25% 02/15 | 14,964 | 16,575 |
| 912828WE6 US TREAS 2.75% 11/15 | 15,418 | 16,112 |
| 912828X47 US TREAS 1.875% 04/3 | 14,875 | 15,349 |
| 92203J308 VANGUARD TTL INTL BN | 595,684 | 628,947 |
| 72201F490 PIMCO INCOME FUND-IN | 150,748 | 150,815 |
| 9128282R0 US TREAS 2.25% 08/15 | 14,121 | 16,626 |
| 912828MP2 US TREAS 3.625% 02/1 | ||
| 912828TY6 US TREAS 1.625% 11/1 | 19,103 | 20,556 |
| 464287432 ISHARES 20+ YEAR TRE | 292,776 | 301,895 |
| 464287440 ISHARES 7-10 YEAR TR | ||
| 921937603 VANGUARD TOT BD MKT | 592,962 | 634,163 |
| 09260B614 BLCKRCK HI YLD BND P | 382,513 | 456,208 |
| 46429B267 ISHARES US TREASURY | 121,829 | 121,490 |
| 54401E218 LORD ABBETT HIGH YIE | 406,400 | 470,868 |
| 9128283F5 US TREAS 2.25% 11/15 | 10,354 | 11,099 |
| 9128283Z1 US TREAS 2.75% 02/28 | 17,718 | 17,633 |
| 9128284D9 US TREAS 2.5% 03/31/ | 14,913 | 14,740 |
| 9128284N7 US TREAS 2.875% 05/1 | 10,841 | 11,581 |
| 9128285M8 US TREAS 3.125% 11/1 | 16,614 | 17,751 |
| 9128286B1 US TREAS 2.625% 02/1 | 16,021 | 17,211 |
| 9128286T2 US TREAS 2.375% 05/1 | 15,714 | 16,943 |
| 912828YP9 US TREAS 1.5% 10/31/ | 30,367 | 30,342 |
| 912828YS3 US TREAS 1.75% 11/15 | 15,373 | 15,122 |
| 912828ZB9 US TREAS 1.125% 02/2 | 5,214 | 5,183 |
| 912828ZC7 US TREAS 1.125% 02/2 | 15,571 | 15,527 |
| 92206C771 VANGUARD MORTGAGE-BA | 159,081 | 159,182 |
| 92206C870 VANGUARD INT-TERM CO | 159,521 | 161,155 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 464287465 ISHARES MSCI EAFE ET | 226,568 | 252,077 |
| 09253F879 ISHARES-MSCI EAFE IN | 505,970 | 652,059 |
| 74160Q301 PRIMECAP ODYSSEY STO | ||
| 78462F103 SPDR S&P 500 ETF TRU | 3,697,415 | 7,191,582 |
| 46432F842 ISHARES CORE MSCI EA | 218,546 | 240,433 |
| 46434G822 ISHARES MSCI JAPAN E | 428,424 | 518,793 |
| 48129C207 JPM GL RES ENH IDX F | ||
| 315911750 FIDELITY 500 INDEX-I | 1,346,868 | 1,709,563 |
| 464286509 ISHARES MSCI CANADA | 418,480 | 462,600 |
| 14019V606 AMER FNDS INTL VNTG- | 171,243 | 245,619 |
| 46434V738 ISHARES CORE MSCI EU | 319,113 | 358,037 |
| 315911727 FIDELITY INTL INDX-I | 567,304 | 687,063 |
| 46434G103 ISHARES CORE MSCI EM | 299,887 | 343,515 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - INCOME (ALLOCABLE | 623 | 623 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MINERAL INTERESTS | 0 | 0 | |
| XXX-XX-XXXX SEC 21 1N 13E WALTHA | 1 | 1 | 1 |
| Description | Amount |
|---|---|
| 2020 TRANSACTIONS POSTED IN 2021 | 35,950 |
| SALE ADJUSTMENT | 362 |
| 2021 TRANSACTIONS POSTED IN 2020 | 104 |
| 2019 CREDIT CARD BALANCE PAID IN 2020 | 1,713 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRAVEL | 1,518 | 0 | 1,518 | |
| PHONE AND INTERNET | 1,118 | 0 | 1,118 | |
| OFFICE EXPENSE | 5,298 | 0 | 5,298 | |
| INTEREST AND PENALTY ON CREDIT | 61 | 0 | 61 | |
| PAYROLL PROCESS FEE | 4,978 | 0 | 4,978 | |
| FEDERAL SOCIAL SECURITY TAXES | 3,869 | 0 | 3,869 | |
| INSURANCE | 557 | 0 | 557 | |
| ATTORNEY GENERAL FEE | 200 | 0 | 200 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 276 | 276 | |
| FEDERAL TAX REFUND | 7,235 | 0 |
| Description | Amount |
|---|---|
| 2019 TRANSACTIONS POSTED IN 2020 | 34,006 |
| ROUNDING | 4 |
| 2021 CREDIT CARD BALANCE | 1,164 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 2,500 | 2,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES ON QUALIFIED FOR | 7,449 | 7,449 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 753 | 753 | 0 |