﻿<?xml version="1.0" encoding="utf-8"?>
<Return xmlns="http://www.irs.gov/efile" returnVersion="2023v5.1">
  <ReturnHeader binaryAttachmentCnt="0">
    <ReturnTs>2024-11-13T17:29:23-05:00</ReturnTs>
    <TaxPeriodEndDt>2024-06-30</TaxPeriodEndDt>
    <PreparerFirmGrp>
      <PreparerFirmEIN>225453464</PreparerFirmEIN>
      <PreparerFirmName>
        <BusinessNameLine1Txt>Irvin CPA</BusinessNameLine1Txt>
      </PreparerFirmName>
      <PreparerUSAddress>
        <AddressLine1Txt>201 E Main St Suite 104</AddressLine1Txt>
        <CityNm>Marion</CityNm>
        <StateAbbreviationCd>VA</StateAbbreviationCd>
        <ZIPCd>24354</ZIPCd>
      </PreparerUSAddress>
    </PreparerFirmGrp>
    <ReturnTypeCd>990PF</ReturnTypeCd>
    <TaxPeriodBeginDt>2023-07-01</TaxPeriodBeginDt>
    <Filer>
      <EIN>202004218</EIN>
      <BusinessName>
        <BusinessNameLine1Txt>The Ellis Family Foundation</BusinessNameLine1Txt>
      </BusinessName>
      <BusinessNameControlTxt>ELLI</BusinessNameControlTxt>
      <USAddress>
        <AddressLine1Txt>412 Kelly Hill Road</AddressLine1Txt>
        <CityNm>Atkins</CityNm>
        <StateAbbreviationCd>VA</StateAbbreviationCd>
        <ZIPCd>24311</ZIPCd>
      </USAddress>
    </Filer>
    <BusinessOfficerGrp>
      <PersonNm>Suzanne G Fields</PersonNm>
      <PersonTitleTxt>Office</PersonTitleTxt>
      <PhoneNum>2767835693</PhoneNum>
      <SignatureDt>2024-11-13</SignatureDt>
      <DiscussWithPaidPreparerInd>true</DiscussWithPaidPreparerInd>
    </BusinessOfficerGrp>
    <IRSResponsiblePrtyInfoCurrInd>true</IRSResponsiblePrtyInfoCurrInd>
    <PreparerPersonGrp>
      <PreparerPersonNm>Latricia Y Irvin</PreparerPersonNm>
      <PTIN>P01291468</PTIN>
      <PhoneNum>2766202689</PhoneNum>
      <PreparationDt>2024-11-13</PreparationDt>
    </PreparerPersonGrp>
    <TaxYr>2023</TaxYr>
    <BuildTS>2024-10-15 13:58:12Z</BuildTS>
  </ReturnHeader>
  <ReturnData documentCnt="5">
    <IRS990PF documentId="IRS990PF">
      <Organization501c3ExemptPFInd>X</Organization501c3ExemptPFInd>
      <FMVAssetsEOYAmt>907415</FMVAssetsEOYAmt>
      <MethodOfAccountingCashInd>X</MethodOfAccountingCashInd>
      <AnalysisOfRevenueAndExpenses>
        <ScheduleBNotRequiredInd>X</ScheduleBNotRequiredInd>
        <DividendsRevAndExpnssAmt>23465</DividendsRevAndExpnssAmt>
        <DividendsNetInvstIncmAmt>23465</DividendsNetInvstIncmAmt>
        <NetGainSaleAstRevAndExpnssAmt>150263</NetGainSaleAstRevAndExpnssAmt>
        <GrossSalesPriceAmt>712133</GrossSalesPriceAmt>
        <CapGainNetIncmNetInvstIncmAmt>150263</CapGainNetIncmNetInvstIncmAmt>
        <NetSTCapitalGainAdjNetIncmAmt>20227</NetSTCapitalGainAdjNetIncmAmt>
        <TotalRevAndExpnssAmt>173728</TotalRevAndExpnssAmt>
        <TotalNetInvstIncmAmt>173728</TotalNetInvstIncmAmt>
        <TotalAdjNetIncmAmt>20227</TotalAdjNetIncmAmt>
        <AccountingFeesRevAndExpnssAmt referenceDocumentId="STM108">920</AccountingFeesRevAndExpnssAmt>
        <OtherProfFeesRevAndExpnssAmt referenceDocumentId="STM109">3470</OtherProfFeesRevAndExpnssAmt>
        <OtherProfFeesNetInvstIncmAmt>3470</OtherProfFeesNetInvstIncmAmt>
        <TaxesRevAndExpnssAmt referenceDocumentId="STM110">25</TaxesRevAndExpnssAmt>
        <TotOprExpensesRevAndExpnssAmt>4415</TotOprExpensesRevAndExpnssAmt>
        <TotOprExpensesNetInvstIncmAmt>3470</TotOprExpensesNetInvstIncmAmt>
        <TotOprExpensesDsbrsChrtblAmt>0</TotOprExpensesDsbrsChrtblAmt>
        <ContriPaidRevAndExpnssAmt>50000</ContriPaidRevAndExpnssAmt>
        <ContriPaidDsbrsChrtblAmt>50000</ContriPaidDsbrsChrtblAmt>
        <TotalExpensesRevAndExpnssAmt>54415</TotalExpensesRevAndExpnssAmt>
        <TotalExpensesNetInvstIncmAmt>3470</TotalExpensesNetInvstIncmAmt>
        <TotalExpensesDsbrsChrtblAmt>50000</TotalExpensesDsbrsChrtblAmt>
        <ExcessRevenueOverExpensesAmt>119313</ExcessRevenueOverExpensesAmt>
        <NetInvestmentIncomeAmt>170258</NetInvestmentIncomeAmt>
        <AdjustedNetIncomeAmt>20227</AdjustedNetIncomeAmt>
      </AnalysisOfRevenueAndExpenses>
      <Form990PFBalanceSheetsGrp>
        <CashBOYAmt>33590</CashBOYAmt>
        <CashEOYAmt>37902</CashEOYAmt>
        <OtherInvestmentsBOYAmt>794061</OtherInvestmentsBOYAmt>
        <OtherInvestmentsEOYAmt referenceDocumentId="STM118">830985</OtherInvestmentsEOYAmt>
        <OtherInvestmentsEOYFMVAmt>907415</OtherInvestmentsEOYFMVAmt>
        <TotalAssetsBOYAmt>827651</TotalAssetsBOYAmt>
        <TotalAssetsEOYAmt>868887</TotalAssetsEOYAmt>
        <TotalAssetsEOYFMVAmt>907415</TotalAssetsEOYFMVAmt>
        <TotalLiabilitiesBOYAmt>0</TotalLiabilitiesBOYAmt>
        <TotalLiabilitiesEOYAmt>0</TotalLiabilitiesEOYAmt>
        <OrganizationFollowsFASB117Ind>X</OrganizationFollowsFASB117Ind>
        <NoDonorRstrNetAssestsBOYAmt>827651</NoDonorRstrNetAssestsBOYAmt>
        <NoDonorRstrNetAssestsEOYAmt>868887</NoDonorRstrNetAssestsEOYAmt>
        <TotNetAstOrFundBalancesBOYAmt>827651</TotNetAstOrFundBalancesBOYAmt>
        <TotNetAstOrFundBalancesEOYAmt>868887</TotNetAstOrFundBalancesEOYAmt>
        <TotalLiabilitiesNetAstBOYAmt>827651</TotalLiabilitiesNetAstBOYAmt>
        <TotalLiabilitiesNetAstEOYAmt>868887</TotalLiabilitiesNetAstEOYAmt>
      </Form990PFBalanceSheetsGrp>
      <ChgInNetAssetsFundBalancesGrp>
        <TotNetAstOrFundBalancesBOYAmt>827651</TotNetAstOrFundBalancesBOYAmt>
        <ExcessRevenueOverExpensesAmt>119313</ExcessRevenueOverExpensesAmt>
        <SubtotalAmt>946964</SubtotalAmt>
        <TotNetAstOrFundBalancesEOYAmt>946964</TotNetAstOrFundBalancesEOYAmt>
      </ChgInNetAssetsFundBalancesGrp>
      <CapGainsLossTxInvstIncmDetail>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>BLACKROCK EVENT DRIVEN EQUITY INSTL</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <AcquiredDt>2023-06-05</AcquiredDt>
          <SoldDt>2023-07-19</SoldDt>
          <GrossSalesPriceAmt>20255</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>19800</CostOrOtherBasisAmt>
          <GainOrLossAmt>455</GainOrLossAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>TOUCHSTONE MID CAP FUND R6</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <AcquiredDt>2023-06-05</AcquiredDt>
          <SoldDt>2023-07-19</SoldDt>
          <GrossSalesPriceAmt>29560</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>13909</CostOrOtherBasisAmt>
          <GainOrLossAmt>15651</GainOrLossAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>ISHARES CORE S&amp;P 500EFT</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <AcquiredDt>2023-06-05</AcquiredDt>
          <SoldDt>2023-07-19</SoldDt>
          <GrossSalesPriceAmt>42597</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>40104</CostOrOtherBasisAmt>
          <GainOrLossAmt>2493</GainOrLossAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>ISHARE TRUST CORE MSCI EAFE ETF</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <AcquiredDt>2023-06-05</AcquiredDt>
          <SoldDt>2023-07-19</SoldDt>
          <GrossSalesPriceAmt>23509</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>22970</CostOrOtherBasisAmt>
          <GainOrLossAmt>539</GainOrLossAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>FIRST TR EXCHANGE TRADED FD VI</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <AcquiredDt>2023-06-05</AcquiredDt>
          <SoldDt>2023-08-21</SoldDt>
          <GrossSalesPriceAmt>46232</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>44917</CostOrOtherBasisAmt>
          <GainOrLossAmt>1315</GainOrLossAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>HARBOR CA APP INST</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <SoldDt>2023-11-13</SoldDt>
          <GrossSalesPriceAmt>149015</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>146901</CostOrOtherBasisAmt>
          <GainOrLossAmt>2114</GainOrLossAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>AMERICAN FUNDS MORTGAGE FD CL F3</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <SoldDt>2024-02-01</SoldDt>
          <GrossSalesPriceAmt>83760</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>84494</CostOrOtherBasisAmt>
          <GainOrLossAmt>-734</GainOrLossAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>AMERICAN US GOVT SECURITIES FD CL F</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <SoldDt>2024-02-01</SoldDt>
          <GrossSalesPriceAmt>84154</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>85057</CostOrOtherBasisAmt>
          <GainOrLossAmt>-903</GainOrLossAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>OAKMARK FUND R6</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <SoldDt>2024-02-01</SoldDt>
          <GrossSalesPriceAmt>159594</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>55666</CostOrOtherBasisAmt>
          <GainOrLossAmt>103928</GainOrLossAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>TCW SELECT EQUITIES CLASS I</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <SoldDt>2024-02-01</SoldDt>
          <GrossSalesPriceAmt>4299</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>4157</CostOrOtherBasisAmt>
          <GainOrLossAmt>142</GainOrLossAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>ISHARES CORE S&amp;P 500 ETF</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <SoldDt>2024-02-02</SoldDt>
          <GrossSalesPriceAmt>13136</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>11867</CostOrOtherBasisAmt>
          <GainOrLossAmt>1269</GainOrLossAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>ISHARES CORE S&amp;P 500 EFT</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <SoldDt>2024-06-10</SoldDt>
          <GrossSalesPriceAmt>15045</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>12074</CostOrOtherBasisAmt>
          <GainOrLossAmt>2971</GainOrLossAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>TCW SELECT EQUITITES CLASS I</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <SoldDt>2024-06-10</SoldDt>
          <GrossSalesPriceAmt>23035</GrossSalesPriceAmt>
          <CostOrOtherBasisAmt>19954</CostOrOtherBasisAmt>
          <GainOrLossAmt>3081</GainOrLossAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapGainsLossTxInvstIncmGrp>
          <PropertyDesc>CAPITAL GAIN DISTRIBUTIONS</PropertyDesc>
          <HowAcquiredCd>P</HowAcquiredCd>
          <AcquiredDt>2023-07-01</AcquiredDt>
          <SoldDt>2024-06-30</SoldDt>
          <GrossSalesPriceAmt>17942</GrossSalesPriceAmt>
          <GainOrLossAmt>17942</GainOrLossAmt>
        </CapGainsLossTxInvstIncmGrp>
        <CapitalGainNetIncomeAmt>150263</CapitalGainNetIncomeAmt>
        <NetShortTermCapitalGainLossAmt>20227</NetShortTermCapitalGainLossAmt>
      </CapGainsLossTxInvstIncmDetail>
      <ExciseTaxBasedOnInvstIncmGrp>
        <InvestmentIncomeExciseTaxAmt>2367</InvestmentIncomeExciseTaxAmt>
        <TaxUnderSection511Amt>0</TaxUnderSection511Amt>
        <SubtotalAmt>2367</SubtotalAmt>
        <SubtitleATaxAmt>0</SubtitleATaxAmt>
        <TaxBasedOnInvestmentIncomeAmt>2367</TaxBasedOnInvestmentIncomeAmt>
        <EstimatedPlusOvpmtIncmTxAmt>249</EstimatedPlusOvpmtIncmTxAmt>
        <TotalPaymentsAndCreditsAmt>249</TotalPaymentsAndCreditsAmt>
        <TaxDueAmt>2118</TaxDueAmt>
      </ExciseTaxBasedOnInvstIncmGrp>
      <StatementsRegardingActyGrp>
        <LegislativePoliticalActyInd>false</LegislativePoliticalActyInd>
        <MoreThan100SpentInd>false</MoreThan100SpentInd>
        <Form1120POLFiledInd>false</Form1120POLFiledInd>
        <ActivitiesNotPreviouslyRptInd>false</ActivitiesNotPreviouslyRptInd>
        <ChangesToArticlesOrBylawsInd>false</ChangesToArticlesOrBylawsInd>
        <UnrelatedBusIncmOverLimitInd>false</UnrelatedBusIncmOverLimitInd>
        <OrganizationDissolvedEtcInd>false</OrganizationDissolvedEtcInd>
        <Section508eRqrSatisfiedInd>true</Section508eRqrSatisfiedInd>
        <AtLeast5000InAssetsInd>true</AtLeast5000InAssetsInd>
        <Form990PFFiledWithAttyGenInd>false</Form990PFFiledWithAttyGenInd>
        <PrivateOperatingFoundationInd>false</PrivateOperatingFoundationInd>
        <NewSubstantialContributorsInd>false</NewSubstantialContributorsInd>
        <OwnControlledEntityInd>false</OwnControlledEntityInd>
        <DonorAdvisedFundInd>false</DonorAdvisedFundInd>
        <ComplyWithPublicInspRqrInd>true</ComplyWithPublicInspRqrInd>
        <IndividualWithBooksNm>The Ellis Family Foundation</IndividualWithBooksNm>
        <PhoneNum>2767835693</PhoneNum>
        <LocationOfBooksUSAddress>
          <AddressLine1Txt>412 Kelly Hill Road</AddressLine1Txt>
          <CityNm>Atkins</CityNm>
          <StateAbbreviationCd>VA</StateAbbreviationCd>
          <ZIPCd>24311</ZIPCd>
        </LocationOfBooksUSAddress>
        <ForeignAccountsQuestionInd>false</ForeignAccountsQuestionInd>
      </StatementsRegardingActyGrp>
      <StatementsRegardingActy4720Grp>
        <SaleOrExchDisqualifiedPrsnInd>false</SaleOrExchDisqualifiedPrsnInd>
        <BrrwOrLendDisqualifiedPrsnInd>false</BrrwOrLendDisqualifiedPrsnInd>
        <FurnGoodsDisqualifiedPrsnInd>false</FurnGoodsDisqualifiedPrsnInd>
        <PayCompDisqualifiedPrsnInd>false</PayCompDisqualifiedPrsnInd>
        <TransferAstDisqualifiedPrsnInd>false</TransferAstDisqualifiedPrsnInd>
        <PaymentToGovernmentOfficialInd>false</PaymentToGovernmentOfficialInd>
        <UncorrectedPriorActsInd>false</UncorrectedPriorActsInd>
        <UndistributedIncomePYInd>false</UndistributedIncomePYInd>
        <BusinessHoldingsInd>false</BusinessHoldingsInd>
        <JeopardyInvestmentsInd>false</JeopardyInvestmentsInd>
        <UncorrectedPYJeopardyInvstInd>false</UncorrectedPYJeopardyInvstInd>
        <InfluenceLegislationInd>false</InfluenceLegislationInd>
        <InfluenceElectionInd>false</InfluenceElectionInd>
        <GrantsToIndividualsInd>false</GrantsToIndividualsInd>
        <GrantsToOrganizationsInd>false</GrantsToOrganizationsInd>
        <NoncharitablePurposeInd>false</NoncharitablePurposeInd>
        <RcvFndsToPayPrsnlBnftCntrctInd>false</RcvFndsToPayPrsnlBnftCntrctInd>
        <PayPremiumsPrsnlBnftCntrctInd>false</PayPremiumsPrsnlBnftCntrctInd>
        <ProhibitedTaxShelterTransInd>false</ProhibitedTaxShelterTransInd>
        <SubjToTaxRmnrtnExPrchtPymtInd>false</SubjToTaxRmnrtnExPrchtPymtInd>
      </StatementsRegardingActy4720Grp>
      <OfficerDirTrstKeyEmplInfoGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>Joseph Ellis Jr</PersonNm>
          <USAddress>
            <AddressLine1Txt>PO Box 700</AddressLine1Txt>
            <CityNm>Atkins</CityNm>
            <StateAbbreviationCd>VA</StateAbbreviationCd>
            <ZIPCd>24311</ZIPCd>
          </USAddress>
          <TitleTxt>President</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>0.00</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>0</CompensationAmt>
          <EmployeeBenefitProgramAmt>0</EmployeeBenefitProgramAmt>
          <ExpenseAccountOtherAllwncAmt>0</ExpenseAccountOtherAllwncAmt>
        </OfficerDirTrstKeyEmplGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>Suzanne Fields</PersonNm>
          <USAddress>
            <AddressLine1Txt>412 Kelly Hill Rd</AddressLine1Txt>
            <CityNm>Atkins</CityNm>
            <StateAbbreviationCd>VA</StateAbbreviationCd>
            <ZIPCd>24311</ZIPCd>
          </USAddress>
          <TitleTxt>SecretaryTreasury</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>0.00</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>0</CompensationAmt>
          <EmployeeBenefitProgramAmt>0</EmployeeBenefitProgramAmt>
          <ExpenseAccountOtherAllwncAmt>0</ExpenseAccountOtherAllwncAmt>
        </OfficerDirTrstKeyEmplGrp>
        <CompOfHghstPdEmplOrNONETxt>NONE</CompOfHghstPdEmplOrNONETxt>
        <OtherEmployeePaidOver50kCnt>0</OtherEmployeePaidOver50kCnt>
        <CompOfHghstPdCntrctOrNONETxt>NONE</CompOfHghstPdCntrctOrNONETxt>
      </OfficerDirTrstKeyEmplInfoGrp>
      <MinimumInvestmentReturnGrp>
        <AverageMonthlyFMVOfSecAmt>1036225</AverageMonthlyFMVOfSecAmt>
        <AverageMonthlyCashBalancesAmt>32618</AverageMonthlyCashBalancesAmt>
        <FMVAllOtherNoncharitableAstAmt>0</FMVAllOtherNoncharitableAstAmt>
        <TotalFMVOfUnusedAssetsAmt>1068843</TotalFMVOfUnusedAssetsAmt>
        <AcquisitionIndebtednessAmt>0</AcquisitionIndebtednessAmt>
        <AdjustedTotalFMVOfUnusedAstAmt>1068843</AdjustedTotalFMVOfUnusedAstAmt>
        <CashDeemedCharitableAmt>16033</CashDeemedCharitableAmt>
        <NetVlNoncharitableAssetsAmt>1052810</NetVlNoncharitableAssetsAmt>
        <MinimumInvestmentReturnAmt>52641</MinimumInvestmentReturnAmt>
      </MinimumInvestmentReturnGrp>
      <DistributableAmountGrp>
        <MinimumInvestmentReturnAmt>52641</MinimumInvestmentReturnAmt>
        <TaxBasedOnInvestmentIncomeAmt>2367</TaxBasedOnInvestmentIncomeAmt>
        <TotalTaxAmt>2367</TotalTaxAmt>
        <DistributableBeforeAdjAmt>50274</DistributableBeforeAdjAmt>
        <DistributableBeforeDedAmt>50274</DistributableBeforeDedAmt>
        <DistributableAsAdjustedAmt>50274</DistributableAsAdjustedAmt>
      </DistributableAmountGrp>
      <PFQualifyingDistributionsGrp>
        <ExpensesAndContributionsAmt>50000</ExpensesAndContributionsAmt>
        <QualifyingDistributionsAmt>50000</QualifyingDistributionsAmt>
      </PFQualifyingDistributionsGrp>
      <UndistributedIncomeGrp>
        <DistributableAsAdjustedAmt>50274</DistributableAsAdjustedAmt>
        <ExcessDistributionCyovYr5Amt>1661</ExcessDistributionCyovYr5Amt>
        <ExcessDistributionCyovYr4Amt>4689</ExcessDistributionCyovYr4Amt>
        <ExcessDistributionCyovYr3Amt>979</ExcessDistributionCyovYr3Amt>
        <ExcessDistributionCyovYr2Amt>1899</ExcessDistributionCyovYr2Amt>
        <ExcessDistributionCyovYr1Amt>5353</ExcessDistributionCyovYr1Amt>
        <TotalExcessDistributionCyovAmt>14581</TotalExcessDistributionCyovAmt>
        <QualifyingDistributionsAmt>50000</QualifyingDistributionsAmt>
        <AppliedToCurrentYearAmt>50000</AppliedToCurrentYearAmt>
        <ExcessDistriCyovAppCYCorpusAmt>274</ExcessDistriCyovAppCYCorpusAmt>
        <ExcessDistributionCyovAppCYAmt>274</ExcessDistributionCyovAppCYAmt>
        <TotalCorpusAmt>14307</TotalCorpusAmt>
        <UndistributedIncomeCYAmt>0</UndistributedIncomeCYAmt>
        <ExcessDistriCyovFromYr5Amt>1387</ExcessDistriCyovFromYr5Amt>
        <ExcessDistriCyovToNextYrAmt>12920</ExcessDistriCyovToNextYrAmt>
        <ExcessFromYear4Amt>4689</ExcessFromYear4Amt>
        <ExcessFromYear3Amt>979</ExcessFromYear3Amt>
        <ExcessFromYear2Amt>1899</ExcessFromYear2Amt>
        <ExcessFromYear1Amt>5353</ExcessFromYear1Amt>
      </UndistributedIncomeGrp>
      <SupplementaryInformationGrp>
        <OnlyContriToPreselectedInd>X</OnlyContriToPreselectedInd>
        <GrantOrContributionPdDurYrGrp>
          <RecipientPersonNm>Smyth County Humane Society</RecipientPersonNm>
          <RecipientUSAddress>
            <AddressLine1Txt>PO Box 1124</AddressLine1Txt>
            <CityNm>Marion</CityNm>
            <StateAbbreviationCd>VA</StateAbbreviationCd>
            <ZIPCd>24354</ZIPCd>
          </RecipientUSAddress>
          <GrantOrContributionPurposeTxt>Protects domestic animals through spay and neuter</GrantOrContributionPurposeTxt>
          <Amt>5000</Amt>
        </GrantOrContributionPdDurYrGrp>
        <GrantOrContributionPdDurYrGrp>
          <RecipientPersonNm>Smyth Animal Rescue and Resource</RecipientPersonNm>
          <RecipientUSAddress>
            <AddressLine1Txt>182 Rifton Drive</AddressLine1Txt>
            <CityNm>Marion</CityNm>
            <StateAbbreviationCd>VA</StateAbbreviationCd>
            <ZIPCd>24354</ZIPCd>
          </RecipientUSAddress>
          <GrantOrContributionPurposeTxt>Save lives and improve domestic animals lives</GrantOrContributionPurposeTxt>
          <Amt>20000</Amt>
        </GrantOrContributionPdDurYrGrp>
        <GrantOrContributionPdDurYrGrp>
          <RecipientPersonNm>Appalachian Music Heritage</RecipientPersonNm>
          <RecipientUSAddress>
            <AddressLine1Txt>PO Box 228</AddressLine1Txt>
            <CityNm>Blountville</CityNm>
            <StateAbbreviationCd>TN</StateAbbreviationCd>
            <ZIPCd>37617</ZIPCd>
          </RecipientUSAddress>
          <GrantOrContributionPurposeTxt>Ensuring rich heritage and tradition through music</GrantOrContributionPurposeTxt>
          <Amt>25000</Amt>
        </GrantOrContributionPdDurYrGrp>
        <TotalGrantOrContriPdDurYrAmt>50000</TotalGrantOrContriPdDurYrAmt>
        <TotalGrantOrContriApprvFutAmt>0</TotalGrantOrContriApprvFutAmt>
      </SupplementaryInformationGrp>
      <AnalysisIncomeProducingActyGrp>
        <DividendsAndInterestFromSecDtl>
          <ExclusionCd>14</ExclusionCd>
          <ExclusionAmt>23465</ExclusionAmt>
        </DividendsAndInterestFromSecDtl>
        <GainSalesAstOthThanInvntryGrp>
          <ExclusionCd>14</ExclusionCd>
        </GainSalesAstOthThanInvntryGrp>
        <SubtotalsIncmProducingActyGrp>
          <ExclusionAmt>23465</ExclusionAmt>
        </SubtotalsIncmProducingActyGrp>
        <TotalIncomeProducingActyAmt>23465</TotalIncomeProducingActyAmt>
      </AnalysisIncomeProducingActyGrp>
      <TrnsfrTransRlnNonchrtblEOGrp>
        <TrnsfrOfCashToNonchrtblEOInd>false</TrnsfrOfCashToNonchrtblEOInd>
        <TrnsfrOtherAssetNonchrtblEOInd>false</TrnsfrOtherAssetNonchrtblEOInd>
        <SalesOrExchangesOfAssetsInd>false</SalesOrExchangesOfAssetsInd>
        <PurchaseOfAssetsNonchrtblEOInd>false</PurchaseOfAssetsNonchrtblEOInd>
        <RentalOfFacilitiesOthAssetsInd>false</RentalOfFacilitiesOthAssetsInd>
        <ReimbursementArrangementsInd>false</ReimbursementArrangementsInd>
        <LoansOrLoanGuaranteesInd>false</LoansOrLoanGuaranteesInd>
        <PerformanceOfServicesEtcInd>false</PerformanceOfServicesEtcInd>
        <SharingOfFacilitiesEtcInd>false</SharingOfFacilitiesEtcInd>
        <RelationshipsNonchrtblEOInd>false</RelationshipsNonchrtblEOInd>
      </TrnsfrTransRlnNonchrtblEOGrp>
    </IRS990PF>
    <AccountingFeesSchedule documentId="STM108">
      <AccountingFeesDetail>
        <CategoryTxt>Tax Prep</CategoryTxt>
        <Amt>920</Amt>
        <NetInvestmentIncomeAmt>0</NetInvestmentIncomeAmt>
        <AdjustedNetIncomeAmt>0</AdjustedNetIncomeAmt>
        <DisbursementsCharitablePrpsAmt>0</DisbursementsCharitablePrpsAmt>
      </AccountingFeesDetail>
    </AccountingFeesSchedule>
    <InvestmentsOtherSchedule2 documentId="STM118">
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>BLACK EVENT DRIVEN EQUITY INSTL</CategoryOrItemTxt>
        <BookValueAmt>0</BookValueAmt>
        <EOYFMVAmt>0</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>HARTFORD SCHRODER INTL STOCK FUND</CategoryOrItemTxt>
        <BookValueAmt>43227</BookValueAmt>
        <EOYFMVAmt>46508</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>HARBOR CA APP INST</CategoryOrItemTxt>
        <BookValueAmt>0</BookValueAmt>
        <EOYFMVAmt>0</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>TCW SELECT EQUITIES CLASS I</CategoryOrItemTxt>
        <BookValueAmt>125017</BookValueAmt>
        <EOYFMVAmt>150002</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>OAKMARK FUND R6</CategoryOrItemTxt>
        <BookValueAmt>0</BookValueAmt>
        <EOYFMVAmt>0</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>LORD ABBETT TOTAL RETURN CL I</CategoryOrItemTxt>
        <BookValueAmt>80945</BookValueAmt>
        <EOYFMVAmt>79475</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>TOUCHSTONE MID CAP FUND R6</CategoryOrItemTxt>
        <BookValueAmt>0</BookValueAmt>
        <EOYFMVAmt>0</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>INVESCO EXCHANGE TRADED FD TR S&amp;P</CategoryOrItemTxt>
        <BookValueAmt>60120</BookValueAmt>
        <EOYFMVAmt>64891</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>AMERICAN FUNDS MORTGAGE FD CL F3</CategoryOrItemTxt>
        <BookValueAmt>0</BookValueAmt>
        <EOYFMVAmt>0</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>ISHARES CORE S&amp;P MID-CAP ETF</CategoryOrItemTxt>
        <BookValueAmt>32311</BookValueAmt>
        <EOYFMVAmt>34819</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>AMERICAN US GOVT SECURITIES FD CL F</CategoryOrItemTxt>
        <BookValueAmt>0</BookValueAmt>
        <EOYFMVAmt>0</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>PIMCO MODERATE DURATION INSTL</CategoryOrItemTxt>
        <BookValueAmt>69000</BookValueAmt>
        <EOYFMVAmt>68774</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>VANGUARD INTERMDIATE TERM TREASRY</CategoryOrItemTxt>
        <BookValueAmt>91870</BookValueAmt>
        <EOYFMVAmt>89689</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>FIRST TR EXCHANGES TRADED FD VI DOR</CategoryOrItemTxt>
        <BookValueAmt>0</BookValueAmt>
        <EOYFMVAmt>0</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>ISHARES CRE S&amp;P SMALL CAP ETF</CategoryOrItemTxt>
        <BookValueAmt>27999</BookValueAmt>
        <EOYFMVAmt>30398</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>ISHARES CORE S&amp;P 500 ETF</CategoryOrItemTxt>
        <BookValueAmt>105592</BookValueAmt>
        <EOYFMVAmt>133524</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>ISHARES TRUST CORE MSCI EAFE ETF</CategoryOrItemTxt>
        <BookValueAmt>42145</BookValueAmt>
        <EOYFMVAmt>45182</EOYFMVAmt>
      </InvestmentsOtherGrp>
      <InvestmentsOtherGrp>
        <CategoryOrItemTxt>BNY MELLON DYNAMIC VALUE I</CategoryOrItemTxt>
        <BookValueAmt>152759</BookValueAmt>
        <EOYFMVAmt>164153</EOYFMVAmt>
      </InvestmentsOtherGrp>
    </InvestmentsOtherSchedule2>
    <OtherProfessionalFeesSchedule documentId="STM109">
      <OtherProfessionalFeesDetail>
        <CategoryTxt>Investment fees</CategoryTxt>
        <Amt>3470</Amt>
        <NetInvestmentIncomeAmt>3470</NetInvestmentIncomeAmt>
        <AdjustedNetIncomeAmt>0</AdjustedNetIncomeAmt>
        <DisbursementsCharitablePrpsAmt>0</DisbursementsCharitablePrpsAmt>
      </OtherProfessionalFeesDetail>
    </OtherProfessionalFeesSchedule>
    <TaxesSchedule documentId="STM110">
      <TaxesDetail>
        <CategoryTxt>Taxes and Licenses</CategoryTxt>
        <Amt>25</Amt>
        <NetInvestmentIncomeAmt>0</NetInvestmentIncomeAmt>
        <AdjustedNetIncomeAmt>0</AdjustedNetIncomeAmt>
        <DisbursementsCharitablePrpsAmt>0</DisbursementsCharitablePrpsAmt>
      </TaxesDetail>
    </TaxesSchedule>
  </ReturnData>
</Return>