| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3135G0ZR7 FNMA 2.625% 09/06/24 | 9,888 | 10,461 |
| 3137EADB2 FHLMC 2.375% 01/13/2 | ||
| 912828B66 US TREAS 2.75% 02/15 | 15,922 | 15,623 |
| 912828D56 US TREAS 2.375% 08/1 | 14,919 | 15,575 |
| 912828G38 US TREAS 2.25% 11/15 | 15,338 | 15,551 |
| 912828J27 US TREAS 2% 02/15/25 | 14,925 | 15,450 |
| 912828K74 US TREAS 2% 08/15/25 | 14,980 | 15,470 |
| 912828RC6 US TREAS 2.125% 08/1 | ||
| 912828RR3 US TREAS 2% 11/15/21 | ||
| 912828TJ9 US TREAS 1.625% 08/1 | 9,326 | 10,086 |
| 912828UN8 US TREAS 2% 02/15/23 | 25,077 | 25,432 |
| 912828VB3 US TREAS 1.75% 05/15 | 19,637 | 20,330 |
| 912828WJ5 US TREAS 2.5% 05/15/ | 15,750 | 15,582 |
| 912828XB1 US TREAS 2.125% 05/1 | 15,053 | 15,527 |
| 3135G0Q22 FNMA 1.875% 09/24/26 | 9,417 | 10,275 |
| 912828H86 US TREAS 1.5% 01/31/ | ||
| 912828P46 US TREAS 1.625% 02/1 | 14,027 | 15,258 |
| 912828R36 US TREAS 1.625% 05/1 | 14,071 | 15,251 |
| 912828V98 US TREAS 2.25% 02/15 | 14,964 | 15,713 |
| 912828WE6 US TREAS 2.75% 11/15 | 15,418 | 15,567 |
| 912828X47 US TREAS 1.875% 04/3 | ||
| 92203J308 VANGUARD TTL INTL BN | 513,078 | 510,925 |
| 72201F490 PIMCO INCOME FUND-IN | 148,557 | 148,698 |
| 9128282R0 US TREAS 2.25% 08/15 | 14,121 | 15,735 |
| 912828TY6 US TREAS 1.625% 11/1 | 19,103 | 20,214 |
| 464287432 ISHARES 20+ YEAR TRE | ||
| 921937603 VANGUARD TOT BD MKT | 592,962 | 610,696 |
| 09260B614 BLCKRCK HI YLD BND P | 86,720 | 103,958 |
| 46429B267 ISHARES US TREASURY | 358,792 | 358,446 |
| 54401E218 LORD ABBETT HIGH YIE | 103,767 | 121,519 |
| 9128283F5 US TREAS 2.25% 11/15 | 10,354 | 10,499 |
| 9128283Z1 US TREAS 2.75% 02/28 | 17,718 | 16,862 |
| 9128284D9 US TREAS 2.5% 03/31/ | 14,913 | 14,345 |
| 9128284N7 US TREAS 2.875% 05/1 | 10,841 | 10,895 |
| 9128285M8 US TREAS 3.125% 11/1 | 16,614 | 16,673 |
| 9128286B1 US TREAS 2.625% 02/1 | 16,021 | 16,216 |
| 9128286T2 US TREAS 2.375% 05/1 | 15,714 | 15,987 |
| 912828YP9 US TREAS 1.5% 10/31/ | ||
| 912828YS3 US TREAS 1.75% 11/15 | 15,373 | 14,350 |
| 912828ZB9 US TREAS 1.125% 02/2 | 5,214 | 4,961 |
| 912828ZC7 US TREAS 1.125% 02/2 | 15,571 | 15,053 |
| 92206C771 VANGUARD MORTGAGE-BA | 159,081 | 155,561 |
| 92206C870 VANGUARD INT-TERM CO | ||
| 3135G05Q2 FNMA 0.875% 08/05/30 | 4,739 | 4,712 |
| 912828U24 US TREAS 2% 11/15/26 | 21,022 | 20,688 |
| 912828YG9 US TREAS 1.625% 09/3 | 25,814 | 25,425 |
| 912828ZQ6 US TREAS 0.625% 05/1 | 4,726 | 4,675 |
| 91282CAP6 US TREAS 0.125% 10/1 | 14,946 | 14,850 |
| 91282CAW1 US TREAS 0.25% 11/15 | 29,957 | 29,753 |
| 91282CBL4 US TREAS 1.125% 02/1 | 7,849 | 7,764 |
| 91282CCB5 US TREAS 1.625% 05/1 | 12,299 | 12,152 |
| 91282CCS8 US TREAS 1.25% 08/15 | 4,907 | 4,888 |
| 91282CCV1 US TREAS 1.125% 08/3 | 6,940 | 6,864 |
| 91282CCX7 US TREAS 0.375% 09/1 | 19,903 | 19,717 |
| 921937835 VANGUARD TOTAL BOND | 177,025 | 176,704 |
| 92203J407 VANGUARD TOTAL INTL | 460,860 | 445,417 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 464287465 ISHARES MSCI EAFE ET | 226,568 | 271,839 |
| 09253F879 ISHARES-MSCI EAFE IN | 505,970 | 703,993 |
| 78462F103 SPDR S&P 500 ETF TRU | 3,362,755 | 8,308,950 |
| 46432F842 ISHARES CORE MSCI EA | 218,546 | 259,747 |
| 46434G822 ISHARES MSCI JAPAN E | 577,254 | 655,538 |
| 315911750 FIDELITY 500 INDEX-I | 1,346,868 | 2,171,198 |
| 464286509 ISHARES MSCI CANADA | 418,480 | 576,450 |
| 14019V606 AMER FNDS INTL VNTG- | ||
| 46434V738 ISHARES CORE MSCI EU | 319,113 | 406,073 |
| 315911727 FIDELITY INTL INDX-I | 744,506 | 918,806 |
| 46434G103 ISHARES CORE MSCI EM | 299,887 | 331,445 |
| 46641Q233 JPM BTABLDRS DEV ASI | 340,301 | 323,253 |
| 922042874 VANGUARD FTSE EUROPE | 352,762 | 366,108 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| XXX-XX-XXXX SEC 21 1N 13E WALTHA | 1 | 1 | 1 |
| Description | Amount |
|---|---|
| RETURN OF CAPITAL ADJUSTMENT | 2,192 |
| 2021 TRANSACTIONS POSTED IN 2022 | 33,484 |
| ROUNDING | 1 |
| CY ACCRUED INTEREST CARRYFORWARD | 28 |
| 2020 CREDIT CARD BALANCE PAID IN 2021 | 1,164 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 557 | 0 | 557 | |
| OTHER ALLOCABLE EXPENSE | 269 | 0 | 269 | |
| ATTORNEY GENERAL FEE | 200 | 0 | 200 | |
| PAYROLL PROCESS FEE | 4,934 | 0 | 4,934 | |
| FEDERAL SOCIAL SECURITY TAXES | 2,929 | 0 | 2,929 | |
| PHONE AND INTERNET | 1,190 | 0 | 1,190 | |
| OFFICE EXPENSES | 908 | 0 | 908 | |
| MISC EXPENSES | 445 | 0 | 445 | |
| CREDIT CARD INTEREST AND FEE C | -2 | 0 | -2 |
| Description | Amount |
|---|---|
| 2020 TRANSACTIONS POSTED IN 2021 | 35,950 |
| MUTUAL FUND ADJUSTMENT | 36 |
| PY ACCRUED INTEREST IN 2021 | 104 |
| CREDIT CARD BALANCE AT 12/31/2021 | 358 |
| 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 |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 145 | 0 | 0 | |
| FEDERAL ESTIMATES - INCOME | 3,042 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 6,263 | 6,263 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 973 | 973 | 0 |