| 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 HERMES INS | 90,000 | 89,940 |
| 13161T401 CALVERT SHORT DURATI | 116,000 | 118,996 |
| 693390882 P I M C O FOREIGN BO | ||
| 057071854 BAIRD AGGREGATE BOND | 89,981 | 96,336 |
| 464287226 ISHARES CORE U.S. AG | 125,596 | 136,896 |
| 808524870 SCHWAB U.S. TIPS ETF |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 149498107 CAUSEWAY EMERGING MA | ||
| 779556109 ROWE T PRICE MID-CAP | 58,002 | 81,780 |
| 06828M876 BARON EMERGING MARKE | 34,195 | 56,800 |
| 921937686 VANGUARD SMALL CAP V | 34,251 | 60,277 |
| 46434G103 ISHARES CORE MSCI EM | 39,599 | 59,860 |
| 921921300 VANGUARD EQUITY INCO | 155,000 | 243,039 |
| 78462F103 SPDR S P 500 ETF | 168,979 | 332,472 |
| 464287804 I SHARES S P SMALLC | ||
| 78467Y107 SPDR S P MIDCAP 400 | 29,164 | 51,768 |
| 46434V803 ISHARES CURRENCY HED | 138,075 | 176,650 |
| 46090E103 INVESCO QQQ TRUST ET | 113,489 | 358,065 |
| 808524847 SCHWAB US REIT ETF | ||
| 412295107 HARDING LOEVNER INTE | 65,000 | 96,378 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 87245P668 TIAA CREF INFLATION | AT COST | 30,964 | 34,221 |
| 922908553 VANGUARD REAL ESTATE | AT COST | 66,679 | 92,808 |
| 922908686 VANGUARD SMALL CAP I | AT COST | 35,000 | 38,874 |
| 922908645 VANGUARD MID-CAP IND | AT COST | 85,000 | 101,576 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 0 | 0 | |
| 000000000 MISCELLANEOUS ENTRY | 2,174 | 1,857 | 1,857 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 15 | 0 | 15 | |
| CHECKING ACCOUNT FEE | 100 | 0 | 100 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 1,670 | 0 |
| Description | Amount |
|---|---|
| ROUNDING | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE (NON-DEDUCTIBLE | 13,552 | 13,552 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 245 | 245 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 130 | 130 | 0 |