| 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 |
|---|---|---|---|
| SEE ATTACHED STATEMENT | |||
| 78464A821 SPDR SER TR S&P 400 | AT COST | 21,544 | 27,718 |
| 46435G326 ISHARES TR CORE MSCI | AT COST | 208,657 | 210,817 |
| 46137V357 INVESCO EXCHANGE-TRA | AT COST | 23,669 | 28,212 |
| 46138G508 INVESCO EXCHANGE-TRA | AT COST | 15,098 | 15,065 |
| 921946810 VANGUARD WHITEHALL F | AT COST | 65,991 | 63,032 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 141,089 | 138,761 |
| 78464A201 SPDR SERIES TRUST | AT COST | 23,388 | 27,286 |
| 92203J407 VANGUARD CHARLOTTE F | AT COST | 16,111 | 15,745 |
| 46434G103 ISHARES INC CORE MSC | AT COST | 138,595 | 145,328 |
| 922908363 VANGUARD S&P 500 ETF | AT COST | 358,605 | 442,363 |
| 922908744 VANGUARD INDEX TR VA | AT COST | 80,605 | 90,745 |
| 922908736 VANGUARD INDEX TR GR | AT COST | 74,703 | 97,685 |
| 922908652 VANGUARD EXTENDED MA | AT COST | 81,133 | 93,660 |
| 92206C870 VANGUARD SCOTTSDALE | AT COST | 16,331 | 15,893 |
| 72201R833 PIMCO ENHANCED SHORT | AT COST | 7,508 | 7,526 |
| 464288273 ISHARES MSCI EAFE SM | AT COST | 25,771 | 25,029 |
| Description | Amount |
|---|---|
| ROUNDING | 7 |
| 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 ADJUSTMENT | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 4,424 | 4,424 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 5,965 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 7,220 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 781 | 781 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 267 | 267 | 0 |