| 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 |
|---|---|---|---|
| 78464A821 SPDR SER TR S&P 400 | AT COST | 44,709 | 57,521 |
| 46435G326 ISHARES TR CORE MSCI | AT COST | 432,638 | 437,171 |
| 46137V357 INVESCO EXCHANGE-TRA | AT COST | 49,369 | 58,702 |
| 46138G508 INVESCO EXCHANGE-TRA | AT COST | 31,294 | 31,226 |
| 921946810 VANGUARD WHITEHALL F | AT COST | 136,664 | 130,704 |
| 78464A201 SPDR SERIES TRUST | AT COST | 48,396 | 56,559 |
| 92203J407 VANGUARD CHARLOTTE F | AT COST | 33,426 | 32,667 |
| 46434G103 ISHARES INC CORE MSC | AT COST | 287,206 | 301,309 |
| 922908363 VANGUARD S&P 500 ETF | AT COST | 743,853 | 917,593 |
| 92206C870 VANGUARD SCOTTSDALE | AT COST | 33,815 | 32,911 |
| 72201R833 PIMCO ENHANCED SHORT | AT COST | 15,515 | 15,553 |
| 464288273 ISHARES MSCI EAFE SM | AT COST | 53,418 | 51,881 |
| 922908652 VANGUARD EXTENDED MA | AT COST | 168,026 | 193,970 |
| 922908736 VANGUARD INDEX TR GR | AT COST | 154,810 | 202,757 |
| 922908744 VANGUARD INDEX TR VA | AT COST | 167,185 | 188,262 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 292,624 | 287,793 |
| Description | Amount |
|---|---|
| ROUNDING | 14 |
| 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 | 5,410 | 5,410 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 7,197 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 8,060 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 1,624 | 1,624 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 555 | 555 | 0 |