| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 7,905 | 2,372 | 5,533 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MONEY MARKET FUNDS | FMV | 154,065 | 154,065 |
| ISHARES CORE MSCI EMERGING MARKET | FMV | ||
| ISHARES CORE S&P SMALL CAP ETF | FMV | 93,797 | 93,797 |
| ISHARES CORE US AGGREGATE BOND | FMV | 727,523 | 727,523 |
| SCHWAB INTERNATIONAL EQUITY ETF | FMV | 187,379 | 187,379 |
| SCHWAB INTERNATIONAL SMALL CAP | FMV | 41,913 | 41,913 |
| SCHWAB US DIVIDEND EQUITY ETF | FMV | 292,066 | 292,066 |
| VANGUARD SHOR TERM BOND INDEX | FMV | 266,477 | 266,477 |
| ISHARES CORE MSCI EMERGING MKT | 59,839 | 59,839 | |
| SCHWAB S&P 500 INDEX FUND | FMV | 796,337 | 796,337 |
| SCHWAB US MID-CAP INDEX FUND | FMV | 97,758 | 97,758 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST IN CHARITABLE REMAIN TRUST | 288,654 | 329,454 | 288,654 |
| ACCRUED INCOME | 4,990 | 4,990 |
| Description | Amount |
|---|---|
| CHANGE IN DEFERRED TAXES | 2,549 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| DUES AND SUBSCRIPTIONS | 935 | 935 | ||
| PAYROLL PROCESSING FEES | 928 | 928 | ||
| POSTAGE | 128 | 128 | ||
| SUPPLIES | 1,146 | 1,146 | ||
| TRAVEL, CONFERENCES AND MEETI | 356 | 356 | ||
| WEBSITE | 46 | 46 |
| Description | Amount |
|---|---|
| CHANGE IN PRESENT VALUE OF SPLIT INTEREST | 40,800 |
| UNREALIZED GAINS ON INVESTMENTS | 202,454 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL PAYABLE | 5,448 | |
| DEFERRED EXCISE TAX PAYABLE | 2,549 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 13,321 | 13,321 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 735 |