| 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 STATEMENTS | |||
| 464287226 ISHARES CORE U.S. AG | AT COST | 632,311 | 621,904 |
| 922908744 VANGUARD INDEX TR VA | AT COST | 360,779 | 406,659 |
| 922908736 VANGUARD INDEX TR GR | AT COST | 334,880 | 437,939 |
| 922908652 VANGUARD EXTENDED MA | AT COST | 363,206 | 419,286 |
| 464288273 ISHARES MSCI EAFE SM | AT COST | 115,405 | 112,084 |
| 72201R833 PIMCO ENHANCED SHORT | AT COST | 33,534 | 33,614 |
| 92206C870 VANGUARD SCOTTSDALE | AT COST | 72,650 | 71,119 |
| 922908363 VANGUARD S&P 500 ETF | AT COST | 1,607,387 | 1,982,821 |
| 46434G103 ISHARES INC CORE MSC | AT COST | 621,452 | 651,079 |
| 92203J407 VANGUARD CHARLOTTE F | AT COST | 72,273 | 70,632 |
| 78464A201 SPDR SERIES TRUST | AT COST | 104,599 | 122,244 |
| 921946810 VANGUARD WHITEHALL F | AT COST | 294,405 | 282,365 |
| 46138G508 INVESCO EXCHANGE-TRA | AT COST | 67,633 | 67,487 |
| 46137V357 INVESCO EXCHANGE-TRA | AT COST | 106,303 | 126,691 |
| 46435G326 ISHARES TR CORE MSCI | AT COST | 935,967 | 944,550 |
| 78464A821 SPDR SER TR S&P 400 | AT COST | 96,643 | 124,340 |
| Description | Amount |
|---|---|
| COST BASIS ADJ | 32 |
| 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 | 6 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 28,005 | 28,005 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 27,222 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,950 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 3,498 | 3,498 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 1,197 | 1,197 | 0 |