| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax Preparation | 3,300 | 1,650 | 1,650 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Schwab - Money Fund | FMV | 0 | 0 |
| Schwab - Mutual Funds | FMV | 0 | 0 |
| 22266.541 units - Baird Core Plus Bd Fund | FMV | 252,948 | 252,948 |
| 14527.627 units - Janus Flexible Bond Fund | FMV | 154,429 | 154,429 |
| 3650.576 units - Akre Focus Fund | FMV | 88,307 | 88,307 |
| 4352.873 units - Boston Partners All Cap | FMV | 94,370 | 94,370 |
| 4929.85 units - Primecap Odyssey Stock | FMV | 115,654 | 115,654 |
| 5268.664 units - Vanguard Div Growth Fund | FMV | 123,339 | 123,339 |
| 1065.367 units - Vanguard Equity Income | FMV | 70,080 | 70,080 |
| 800 units - Schwab US Aggregate Bond | FMV | 42,976 | 42,976 |
| 950 units - Schwab US Large Cap | FMV | 49,847 | 49,847 |
| 1306 units - Schwab US Large Cap ETF | FMV | 65,000 | 65,000 |
| 500 units - Vanguard S&P 500 ETF | FMV | 96,100 | 96,100 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NY Filing Fee | 250 | 0 | 250 | |
| Office Expenses | 293 | 0 | 293 |
| Description | Amount |
|---|---|
| Book Value Adjustment from Cost to FMV | 105,241 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Fees | 12,303 | 12,303 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 5,021 | 0 | 0 |