| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Steven W Worrell,CPA,PA Tax Preparation | 0 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ENERGY SELECT SECTOR SPDR FUND | 2018-12 | 2021-08 | 992 | 992 | 0 | |||||
| ENERGY SELECT SECTOR SPDR FUND | 2018-12 | 2021-10 | 3,850 | 4,229 | -379 | |||||
| ISHARES CORE MSCI EAFE | 2018-12 | 2021-07 | 6,985 | 5,434 | 0 | 1,551 | ||||
| ISHARES CORE MSCI EMERGING MARKETS (ETF) | 2019-10 | 2021-07 | 12,916 | 9,844 | 0 | 3,072 | ||||
| ISHARES CORE MSCI EMERGING MARKETS (ETF) | 2019-10 | 2021-10 | 16,881 | 13,043 | 0 | 3,838 | ||||
| ISHARES CORE TOTAL US BOND MARKET ETF (MKT) | 2020-04 | 2021-07 | 1,163 | 1,150 | 0 | 13 | ||||
| ISHARES CORE TOTAL US BOND MARKET ETF (MKT) | 2020-04 | 2021-08 | 2,316 | 2,301 | 0 | 15 | ||||
| ISHARES CORE TOTAL US BOND MARKET ETF (MKT) | 2020-04 | 2021-10 | 4,573 | 4,601 | -28 | |||||
| VANGUARD EMERGING MKTS STOCK IDX ETF (MKT) | 2019-10 | 2021-07 | 3,660 | 2,832 | 0 | 828 | ||||
| VANGUARD EMERGING MKTS STOCK IDX ETF (MKT) | 2021-10 | 8,527 | 6,636 | 0 | 1,891 | |||||
| VANGUARD ENERGY ETF (MKT) | 2018-12 | 2021-08 | 1,041 | 1,041 | 0 | |||||
| VANGUARD ENERGY ETF (MKT) | 2018-12 | 2021-10 | 4,194 | 4,415 | -221 | |||||
| VANGUARD FTSE DEVELOPED MARKETS ETF (MKT) | 2018-12 | 2021-07 | 1,061 | 811 | 250 | |||||
| VANGUARD FTSE DEVELOPED MARKETS ETF (MKT) | 2018-12 | 2021-08 | 527 | 386 | 141 | |||||
| VANGUARD HIGH-YIELD CORPORATE ADM | 2020-04 | 2021-08 | 2,000 | 1,763 | 237 | |||||
| VANGUARD HIGH-YIELD CORPORATE ADM | 2020-04 | 2021-10 | 5,000 | 4,429 | 571 | |||||
| VANGUARD SHORT-TERM CORP BD IDX EFT (MKT) | 2018-12 | 2021-08 | 4,954 | 4,656 | 298 | |||||
| VANGUARD TOTAL BOND MARKET ETF (MKT) | 2020-04 | 2021-07 | 2,601 | 2,578 | 23 | |||||
| VANGUARD TOTAL BOND MARKET ETF (MKT) | 2020-04 | 2021-08 | 1,725 | 1,719 | 6 | |||||
| VANGUARD TOTAL BOND MARKET ETF (MKT) | 2020-04 | 2021-10 | 5,107 | 5,156 | -49 | |||||
| ISHARES CORE MSCI EAFE | 2018-12 | 2018-12 | 1,158 | 858 | 300 | |||||
| VANGUARD SHORT-TERM CORP BD IDX EFT (MKT) | 2018-12 | 2021-10 | 15,564 | 14,744 | 820 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 330-SHS-ISHARES CORE TOTAL US BOND MARKET ETF (MKT) | 35,753 | 37,646 |
| 440-SHS-VANGUARD TOTAL BOND MARKET ETF (MKT) | 34,891 | 37,290 |
| 6415-SHS-VANGUARD HIGH-YIELD CORPORATE ADM | 33,809 | 38,171 |
| 950-SHS-VANGUARD SHORT-TERM CORP BD IDX EFT (MKT) | 73,720 | 77,197 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 385-SHS-ENERGY SELECT SECTOR SPDR FUND | 17,451 | 21,368 |
| 165-SHS-ISHARES CORE S&P MID-CAP (MKT) | 24,908 | 46,708 |
| 400-SHS-ISHARES CORE S&P SMALL-CAP (MKT) | 31,539 | 45,804 |
| 440-SHS-ISHARES CORE MSCI EAFE | 27,853 | 32,842 |
| 120-SHS-ISHARES CORE MSCI EMERGING MARKETS (ETF) | 5,842 | 7,183 |
| 450-SHS-SCHWAB US REIT ETF | 21,837 | 23,711 |
| 430-SHS-VANGUARD FTSE DEVELOPED MARKETS ETF (MKT) | 18,549 | 21,956 |
| 75-SHS-VANGUARD EMERGING MKTS STOCK IDX ETF (MKT) | 2,446 | 3,710 |
| 270-SHS-VANGUARD ENERGY ETF (MKT) | 16,054 | 20,954 |
| 575-SHS-VANGUARD S&P 500 ETF | 137,191 | 251,028 |
| 40-SHS-VANGUARD MID-CAP VALUE ETF (MKT) | 4,155 | 6,013 |
| 200-SHS-VANGUARD REAL ESTATE ETF | 21,582 | 23,202 |
| 40-SHS-VANGUARD SMALL-CAP VALUE ETF (MKT) | 4,975 | 7,154 |
| 60-SHS-VANGUARD MID-CAP ETF (MKT) | 7,797 | 15,286 |
| 185-SHS-VANGUARD VALUE INDEX FUND ETF SHARES | 20,312 | 27,215 |
| 70-SHS-VANGUARD SMALL CAP ETF (MKT) | 9,081 | 15,820 |
| Description | Amount |
|---|---|
| Misc asset adjustment | 250 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Mgmt Fees | 5,906 | 5,906 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Misc Income | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Taxes Paid | 110 | 110 |