| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,000 | 1,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 922908736 VANGUARD INDEX TR GR | AT COST | 66,190 | 86,603 |
| 922908744 VANGUARD INDEX TR VA | AT COST | 71,480 | 80,587 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 125,221 | 123,160 |
| 46434G103 ISHARES INC CORE MSC | AT COST | 122,996 | 128,879 |
| 922908363 VANGUARD S&P 500 ETF | AT COST | 317,983 | 392,254 |
| 92206C870 VANGUARD SCOTTSDALE | AT COST | 14,354 | 14,047 |
| 72201R833 PIMCO ENHANCED SHORT | AT COST | 6,606 | 6,622 |
| 464288273 ISHARES MSCI EAFE SM | AT COST | 22,831 | 22,174 |
| 922908652 VANGUARD EXTENDED MA | AT COST | 71,917 | 83,021 |
| 92203J407 VANGUARD CHARLOTTE F | AT COST | 14,304 | 13,979 |
| 78464A201 SPDR SERIES TRUST | AT COST | 20,712 | 24,214 |
| 921946810 VANGUARD WHITEHALL F | AT COST | 58,327 | 55,913 |
| 46138G508 INVESCO EXCHANGE-TRA | AT COST | 13,387 | 13,358 |
| 46137V357 INVESCO EXCHANGE-TRA | AT COST | 21,023 | 25,058 |
| 46435G326 ISHARES TR CORE MSCI | AT COST | 185,315 | 187,027 |
| 78464A821 SPDR SER TR S&P 400 | AT COST | 19,113 | 24,590 |
| Description | Amount |
|---|---|
| ROUNDING | 6 |
| MUTUAL FUND BASIS ADJ | 8 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE INCOME TAXES | 250 | 0 | 250 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 4,179 | 4,179 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 5,465 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 6,460 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 693 | 693 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 237 | 237 | 0 |