| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT & ACCOUNTING FEES (ALLOC | 3,200 | 1,600 | 1,600 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3135G0ZR7 FNMA 2.625% 09/06/24 | 9,888 | 9,838 |
| 912828B66 US TREAS 2.75% 02/15 | 15,922 | 14,953 |
| 912828D56 US TREAS 2.375% 08/1 | 14,919 | 14,755 |
| 912828G38 US TREAS 2.25% 11/15 | 15,338 | 14,664 |
| 912828J27 US TREAS 2% 02/15/25 | 14,925 | 14,559 |
| 912828K74 US TREAS 2% 08/15/25 | 14,980 | 14,435 |
| 912828VB3 US TREAS 1.75% 05/15 | ||
| 912828WJ5 US TREAS 2.5% 05/15/ | 15,750 | 14,854 |
| 912828XB1 US TREAS 2.125% 05/1 | 15,053 | 14,521 |
| 3135G0Q22 FNMA 1.875% 09/24/26 | 9,417 | 9,432 |
| 912828P46 US TREAS 1.625% 02/1 | 14,027 | 14,214 |
| 912828R36 US TREAS 1.625% 05/1 | 14,071 | 14,153 |
| 912828V98 US TREAS 2.25% 02/15 | 14,964 | 14,239 |
| 92203J308 VANGUARD TTL INTL BN | 335,351 | 298,521 |
| 72201F490 PIMCO INCOME FUND-IN | 178,801 | 164,838 |
| 9128282R0 US TREAS 2.25% 08/15 | 14,121 | 14,147 |
| 921937603 VANGUARD TTL BD MKT | 479,298 | 428,344 |
| 09260B614 BLCKRCK HI YLD BND P | 156,398 | 163,204 |
| 46429B267 ISHARES US TREASURY | ||
| 9128283F5 US TREAS 2.25% 11/15 | 10,354 | 9,402 |
| 9128283Z1 US TREAS 2.75% 02/28 | 17,718 | 15,657 |
| 9128284D9 US TREAS 2.5% 03/31/ | ||
| 9128284N7 US TREAS 2.875% 05/1 | 20,238 | 19,178 |
| 9128285M8 US TREAS 3.125% 11/1 | 16,614 | 14,490 |
| 9128286B1 US TREAS 2.625% 02/1 | 16,021 | 14,122 |
| 9128286T2 US TREAS 2.375% 05/1 | 15,714 | 13,903 |
| 912828YS3 US TREAS 1.75% 11/15 | 15,373 | 12,494 |
| 912828ZB9 US TREAS 1.125% 02/2 | 8,785 | 8,244 |
| 912828ZC7 US TREAS 1.125% 02/2 | 15,571 | 14,408 |
| 92206C771 VANGUARD MORTGAGE-BA | 187,355 | 165,876 |
| 3135G05Q2 FNMA 0.875% 08/05/30 | 12,368 | 12,224 |
| 912828U24 US TREAS 2% 11/15/26 | 21,022 | 18,908 |
| 912828YG9 US TREAS 1.625% 09/3 | 25,814 | 23,439 |
| 912828ZQ6 US TREAS 0.625% 05/1 | 4,726 | 4,086 |
| 91282CAP6 US TREAS 0.125% 10/1 | ||
| 91282CAW1 US TREAS 0.25% 11/15 | ||
| 91282CCB5 US TREAS 1.625% 05/1 | 12,299 | 10,293 |
| 91282CCS8 US TREAS 1.25% 08/15 | 4,907 | 4,137 |
| 91282CCV1 US TREAS 1.125% 08/3 | 9,472 | 8,829 |
| 91282CCX7 US TREAS 0.375% 09/1 | 9,952 | 9,684 |
| 921937835 VANGUARD TOTAL BOND | 272,932 | 267,501 |
| 92203J407 VANGUARD TOTAL INTL | 1,319,791 | 1,252,094 |
| 3134A4AA2 FHLMC 6.75% 03/15/20 | 16,358 | 16,293 |
| 3134A4KX1 FHLMC 6.25% 07/15/20 | 20,345 | 20,869 |
| 31359MGK3 FNMA 6.625% 11/15/30 | 17,400 | 17,265 |
| 54401E143 LORD ABBETT SHRT DUR | ||
| 74440Y884 PGIM HIGH YIELD-R6 | 159,585 | 161,623 |
| 912810FP8 US TREAS 5.375% 02/1 | 6,629 | 6,575 |
| 91282CDY4 US TREAS 1.875% 02/1 | 1,827 | 1,719 |
| 91282CFF3 US TREAS 2.75% 08/15 | 11,455 | 11,905 |
| 912810EV6 US TREAS 6.875% 08/1 | 20,226 | 19,740 |
| 912828M56 US TREAS 2.25% 11/15 | 13,527 | 13,484 |
| 91282CAE1 US TREAS 0.625% 08/1 | 15,144 | 16,223 |
| 91282CGM7 US TREAS 3.5% 02/15/ | 12,983 | 13,576 |
| 91282CHC8 US TREAS 3.375% 05/1 | 7,334 | 7,678 |
| 92206C870 VANGUARD INT-TERM CO | 487,577 | 500,035 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 464287465 ISHARES MSCI EAFE ET | 77,184 | 88,687 |
| 09253F879 ISHARES-MSCI EAFE IN | 359,907 | 480,242 |
| 78462F103 SPDR S&P 500 ETF TRU | 2,834,333 | 7,008,446 |
| 46434G822 ISHARES MSCI JAPAN E | 349,282 | 379,388 |
| 315911750 FIDELITY 500 INDEX F | 1,141,392 | 1,709,141 |
| 464286509 ISHARES MSCI CANADA | 332,579 | 430,917 |
| 46434V738 ISHARES CORE MSCI EU | 294,524 | 354,549 |
| 315911727 FIDELITY INTL INDX-I | 1,001,737 | 1,127,831 |
| 46641Q233 JPMORGAN BETABUILDER | 192,081 | 166,948 |
| 922042874 VANGUARD FTSE EUROPE | 723,313 | 749,258 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - INCOME (ALLOCABLE | 1,966 | 1,966 |
| 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 | 0 | 1 |
| Description | Amount |
|---|---|
| 2023 TRANSACTION POSTED IN 2024 | 32,066 |
| MUTUAL FUND ADJUSTMENT | 138 |
| CY ACCRUED INTEREST CARRYFORWARD | 4 |
| COST BASIS ADJUSTMENT | 1 |
| ACCRUED INTEREST PAID | 155 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL PROCESS FEE | 990 | 0 | 990 | |
| ATTORNEY GENERAL FEE | 200 | 0 | 200 | |
| PHONE AND INTERNET | 2,259 | 0 | 2,259 | |
| OFFICE EXPENSES | 4,457 | 0 | 4,457 | |
| MISC ADMIN EXPENSES | 315 | 0 | 315 | |
| CREDIT CARD INTEREST AND FEE | 433 | 0 | 433 | |
| ADMIN MEMBERSHIP FEES | 3,047 | 0 | 3,047 |
| Description | Amount |
|---|---|
| 2022 TRANSACTION POSTED IN 2023 | 34,209 |
| PY ACCRUED INTEREST IN 2022 | 736 |
| ROUNDING | 2 |
| RETURN OF CAPITAL ADJUSTMENT | 87 |
| 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 | 2,996 | 0 | 0 | |
| FEDERAL ESTIMATES -INCOME | 3,266 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 7,403 | 7,403 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 749 | 749 | 0 | |
| FEDERAL SOCIAL SECURITY TAXES | 1,254 | 0 | 1,254 |