| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,200 | 12,200 | 12,200 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HARBOR INTERNATIONAL FUND | FMV | 544,303 | 649,452 |
| VANGUARD DIVERSIFIED EQUITY | FMV | 1,346,813 | 2,101,127 |
| VANGUARD INTER TERM INV GRADE | FMV | 517,628 | 526,641 |
| VANGUARD SHORT TERM INV GRADE | FMV | 785,818 | 791,282 |
| VANGUARD TOTAL BOND MKT IDX | FMV | 1,263,325 | 1,336,448 |
| VANGUARD TOTAL INTL STOCK MKT | FMV | 595,656 | 663,854 |
| VANGUARD TOTAL STOCK MKT IDX | FMV | 1,417,645 | 3,289,984 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE OVERHEAD | 554 | 554 | 554 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX | -1,071 | 1,814 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 5,114 | 5,114 | 5,114 | |
| FOREIGN TAX | 1,921 | 1,921 | 1,921 |