| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INTEL CORPORATION STOCK | 666,994 | 960,475 |
| AUTODESK INC DELAWARE CADSK) | 49,717 | 162,809 |
| AUTOMATIC DATA PROCESSING INC (ADP) | 49,439 | 116,879 |
| BILL COM HLDGS INC (BILL) | 793 | 32,390 |
| YUM CHINA HLDNGS {YUMC) | 13,119 | 24,721 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LEGACY K1 | AT COST | 534,219 | 534,219 |
| ISHARES CORE MSCI EAFE ETF | AT COST | 518,706 | 629,962 |
| ISHARES CORE MSCI EMERGING | AT COST | 372,346 | 430,034 |
| ISHARES CORE S&P 500 ETF | AT COST | 725,295 | 1,237,312 |
| ISHARES US AGGREGATE | AT COST | 559,372 | 575,191 |
| ISHARESIBOX INVEST GR COR BD | AT COST | 334,855 | 362,310 |
| ISHARES INTL TREASURY BND | AT COST | 286,062 | 289,972 |
| ISHARES S&P MIDCAP 400 INDEX | AT COST | 251,308 | 414,146 |
| ISHARES SP SMALLCAP 600 INDEX | AT COST | 258,867 | 429,871 |
| VANGUARD REAL ESTATE ETF | AT COST | 338,074 | 518,681 |
| VANGUARD VALUE ETF INDEX | AT COST | 530,065 | 698,037 |
| VANGUARD TAX MANAGED SMALL CAP ADM | AT COST | 151,036 | 268,913 |
| VANGUARD TOT INTL BOND IX ADMIRAL | AT COST | 244,014 | 247,926 |
| VANGUARD TOTAL BOND MKT INDEX ADM | AT COST | 562,780 | 613,385 |
| VANGUARD FEDERAL MONEY MARKET FUND | AT COST | 19,047 | 19,047 |
| GLOBAL X MLP | AT COST | 124,428 | 102,351 |
| VANGUARD INTL GROWTH ADMIRAL CL | AT COST | 17,823 | 19,309 |
| VANGUARD FTSE DEVELOPED MKTS ETF | AT COST | 429,407 | 537,586 |
| VANGUARD FTSE EMERGING MARKETS ETF | AT COST | 111,790 | 142,257 |
| VANGUARD MID CAP ETF | AT COST | 57,373 | 92,031 |
| VANGUARD S&P500 INDEX ETF | AT COST | 553,684 | 943,404 |
| VANGUARD INTL VALUE INVESTOR CL | AT COST | 13,534 | 12,820 |
| Description | Amount |
|---|---|
| COST ADJUSTMENT -MS | 786 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 10,000 | 5,000 | 0 | 5,000 |
| PHILANTHROPIC DUE DILIGENCE | 14,347 | 0 | 0 | 14,347 |
| BANK CHARGES | 29,321 | 29,321 | 0 | 0 |
| PORTFOLIO DEDUCTION - K1 | 22,098 | 22,098 | 0 | 0 |
| MEMBERSHIP DUES | 22,500 | 0 | 0 | 22,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 2,896 | 2,896 | 0 | 0 |