| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 5,330 | 1,599 | 3,731 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MONEY MARKET FUNDS | FMV | ||
| ISHARES CORE S&P SMALL CAP ETF | FMV | 132,510 | 132,510 |
| ISHARES CORE US AGGREGATE BOND | FMV | 707,692 | 707,692 |
| JANUS HENDERSON AAA CLO ETF | FMV | 139,133 | 139,133 |
| SCHWAB INTERNATIONAL EQUITY ETF | FMV | 233,179 | 233,179 |
| SCHWAB INTERNATIONAL SMALL CAP | FMV | ||
| SCHWAB US DIVIDEND EQUITY ETF | FMV | 355,549 | 355,549 |
| VANGUARD SHOR TERM BOND INDEX | FMV | 236,526 | 236,526 |
| ISHARES CORE MSCI EMERGING MKT | FMV | 59,253 | 59,253 |
| SCHWAB S&P 500 INDEX FUND | FMV | 828,914 | 828,914 |
| SCHWAB US MID-CAP INDEX FUND | FMV | 146,459 | 146,459 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST IN CHARITABLE REMAIN TRUST | 329,454 | 334,926 | 334,926 |
| ACCRUED INCOME | 4,990 |
| Description | Amount |
|---|---|
| CHANGE IN DEFERRED TAXES | 2,192 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 30 | 30 | ||
| DUES AND SUBSCRIPTIONS | 1,734 | 1,734 | ||
| INSURANCE | 1,250 | 1,250 | ||
| PAYROLL PROCESSING FEES | 995 | 995 | ||
| POSTAGE | 294 | 294 | ||
| STATE FILING FEE | 10 | 10 | ||
| SUPPLIES | 233 | 233 | ||
| TRAVEL, CONFERENCES AND MEETI | 622 | 622 |
| Description | Amount |
|---|---|
| CHANGE IN PRESENT VALUE OF SPLIT INTEREST | 5,472 |
| UNREALIZED GAINS ON INVESTMENTS | 157,708 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX PAYABLE | 2,549 | 4,741 |
| EXCISE TAX PAYABLE | 28 | |
| PAYROLL PAYABLE | 5,448 | 5,423 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 13,919 | 13,919 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 1,293 |