| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD FTSE DEVELOPED MKTS ETF - VEA | AT COST | 2,988,040 | 4,136,638 |
| VANGUARD FTSE EMERGING MARKETS ETF - VWO | AT COST | 629,888 | 818,550 |
| VANGUARD GROWTH ETF - VUG | AT COST | 1,454,508 | 2,809,586 |
| VANGUARD SMALL CAP ETF - VB | AT COST | 1,214,617 | 1,634,371 |
| VANGUARD VALUE ETF - VTV | AT COST | 1,878,405 | 2,712,631 |
| VANGUARD TOTAL BOND ETF - BND | AT COST | 7,150,250 | 7,241,487 |
| VANGUARD S&P 500 ETF - VOO | AT COST | 6,158,740 | 7,285,029 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 1,063 | 0 | 1,063 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REGISTRATION FEES | 25 | 0 | 25 | |
| BANK FEES | 25 | 25 | 0 | |
| LEGAL FEES | 5,243 | 0 | 5,243 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 10,717 | 10,717 | 0 |