| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INTEL CORPORATION STOCK | 777,969 | 1,083,734 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LEGACY K1 | AT COST | 277,850 | 277,850 |
| ISHARES CORE MSCI EAFE ETF | AT COST | 579,401 | 653,937 |
| ISHARES CORE MSCI EMERGING | AT COST | 352,183 | 426,525 |
| ISHARES CORE S&P 500 ETF | AT COST | 796,890 | 1,112,656 |
| ISHARES US AGGREGATE | AT COST | 618,247 | 661,628 |
| ISHARESIBOX INVEST GR COR BD | AT COST | 329,425 | 371,984 |
| ISHARES INTL TREASURY BND | AT COST | 302,839 | 338,397 |
| ISHARES S&P MIDCAP 400 INDEX | AT COST | 253,578 | 339,689 |
| ISHARES SP SMALLCAP 600 INDEX | AT COST | 248,223 | 335,619 |
| VANGUARD REAL ESTATE ETF | AT COST | 344,604 | 379,977 |
| VANGUARD VALUE ETF INDEX | AT COST | 502,652 | 539,246 |
| VANGUARD TAX MANAGED SMALL CAP ADM | AT COST | 151,036 | 214,174 |
| VANGUARD TOT INTL BOND IX ADMIRAL | AT COST | 244,014 | 262,874 |
| VANGUARD TOTAL BOND MKT INDEX ADM | AT COST | 562,780 | 636,956 |
| VANGUARD FEDERAL MONEY MARKET FUND | AT COST | 11,131 | 11,131 |
| GLOBAL X MLP | AT COST | 149,799 | 88,676 |
| VANGUARD INTL GROWTH ADMIRAL CL | AT COST | 15,453 | 19,454 |
| VANGUARD FTSE DEVELOPED MKTS ETF | AT COST | 412,764 | 481,623 |
| VANGUARD FTSE EMERGING MARKETS ETF | AT COST | 108,116 | 140,499 |
| VANGUARD MID CAP ETF | AT COST | 56,346 | 73,805 |
| VANGUARD S&P500 INDEX ETF | AT COST | 542,033 | 732,646 |
| Description | Amount |
|---|---|
| COST ADJUSTMENT -LEGANCY K-1 | 83 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 17,880 | 8,940 | 0 | 8,940 |
| PHILANTHROPIC DUE DILIGENCE | 18,400 | 0 | 0 | 18,400 |
| ATTORNEY GENERAL | 75 | 0 | 0 | 75 |
| BANK CHARGES | 26,373 | 26,373 | 0 | 0 |
| OTHER EXPENSE IRS | 8,030 | 8,030 | 0 | 0 |
| PORTFOLIO DEDUCTION - K1 | 18,693 | 18,693 | 0 | 0 |
| MEMBERSHIP DUES | 30,000 | 0 | 0 | 30,000 |
| Description | Amount |
|---|---|
| UNREALIZED APPRECIATION IN STOCK GIFT | 91,406 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 3,382 | 3,382 | 0 | 0 |
| STATE TAXES PAID | 10 | 10 | 0 | 0 |