| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 6,980 | 2,513 | 4,467 |
| 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 | 138,427 | 138,427 |
| ISHARES CORE US AGGREGATE BOND | FMV | 605,308 | 605,308 |
| JANUS HENDERSON AAA CLO ETF | FMV | 156,031 | 156,031 |
| SCHWAB INTERNATIONAL EQUITY ETF | FMV | 337,400 | 337,400 |
| SCHWAB US DIVIDEND EQUITY ETF | FMV | 351,057 | 351,057 |
| VANGUARD MORTGAGE-BACKED SECIROTOES | FMV | 181,851 | 181,851 |
| VANGUARD SHOR TERM BOND INDEX | FMV | 265,400 | 265,400 |
| ISHARES CORE MSCI EMERGING MKT | FMV | 147,462 | 147,462 |
| SCHWAB S&P 500 INDEX FUND | FMV | 791,401 | 791,401 |
| SCHWAB US MID-CAP INDEX FUND | FMV | 145,757 | 145,757 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST IN CHARITABLE REMAIN TRUST | 334,926 | 362,979 | 362,979 |
| Description | Amount |
|---|---|
| CHANGE IN DEFERRED TAXES | 3,817 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 9 | 9 | ||
| DUES AND SUBSCRIPTIONS | 1,715 | 1,715 | ||
| INSURANCE | 1,254 | 1,254 | ||
| PAYROLL PROCESSING FEES | 1,054 | 1,054 | ||
| POSTAGE | 294 | 294 | ||
| STATE FILING FEE | 11 | 11 | ||
| SUPPLIES | ||||
| TRAVEL, CONFERENCES AND MEETI | 18 | 18 |
| Description | Amount |
|---|---|
| CHANGE IN PRESENT VALUE OF SPLIT INTEREST | 28,054 |
| UNREALIZED GAINS ON INVESTMENTS | 274,634 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX PAYABLE | 4,741 | 8,559 |
| EXCISE TAX PAYABLE | 28 | 1,061 |
| PAYROLL PAYABLE | 5,423 | 5,422 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 14,657 | 14,657 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 2,381 |