| 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 | 68,143 | 87,672 |
| 46435G326 ISHARES TR CORE MSCI | AT COST | 659,146 | 665,846 |
| 46137V357 INVESCO EXCHANGE-TRA | AT COST | 74,993 | 89,367 |
| 46138G508 INVESCO EXCHANGE-TRA | AT COST | 47,679 | 47,576 |
| 921946810 VANGUARD WHITEHALL F | AT COST | 207,297 | 199,015 |
| 78464A201 SPDR SERIES TRUST | AT COST | 73,938 | 86,194 |
| 92203J407 VANGUARD CHARLOTTE F | AT COST | 50,943 | 49,786 |
| 46434G103 ISHARES INC CORE MSC | AT COST | 437,796 | 458,962 |
| 922908363 VANGUARD S&P 500 ETF | AT COST | 1,133,033 | 1,397,673 |
| 92206C870 VANGUARD SCOTTSDALE | AT COST | 51,436 | 50,169 |
| 72201R833 PIMCO ENHANCED SHORT | AT COST | 23,625 | 23,680 |
| 464288273 ISHARES MSCI EAFE SM | AT COST | 81,378 | 79,036 |
| 922908652 VANGUARD EXTENDED MA | AT COST | 256,071 | 295,609 |
| 922908736 VANGUARD INDEX TR GR | AT COST | 236,007 | 308,651 |
| 922908744 VANGUARD INDEX TR VA | AT COST | 254,648 | 286,625 |
| 464287226 ISHARES CORE U.S. AG | AT COST | 445,725 | 438,376 |
| Description | Amount |
|---|---|
| MUTUAL FUND COST BASIS ADJUSTMENT | 28 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE INCOME TAXES | 250 | 0 | 250 | |
| OTHER FEES | 50 | 50 | 0 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJUSTMENT | 2 |
| ROUNDING | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 10,794 | 10,794 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 18,115 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,250 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 2,463 | 2,463 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 844 | 844 | 0 |