| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax Preparation Fee | 2,217 | 0 | 2,217 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DFA Investment Grade - 121,108 shs | 1,429,260 | 1,386,682 |
| DODGE & COX INCOME FUND - 117215 shs | 1,680,445 | 1,648,049 |
| PIMCO TOTAL RETURN FUND - 166900 shs | 1,755,837 | 1,714,062 |
| Vanguard Emerging Market -15771 shs | 443,015 | 420,448 |
| Vanguard High Yield Corp - 125928 shs | 751,530 | 749,272 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Avantis Emerging Markets - 13662 shs | 745,445 | 865,078 |
| Avantis International - 9947 SH | 619,904 | 630,540 |
| Avantis International - sm 7993 SH | 515,708 | 515,948 |
| Avantis US Equity ETF - 17,443 SH | 1,251,560 | 1,398,231 |
| Avantis US Small Cap - 9971 shs | 719,735 | 795,088 |
| I Shares Core S&P Small - 2863 shs | 311,619 | 327,842 |
| SCHWAB S&P 500 INDEX FD - 45181 shs | 1,032,571 | 3,295,469 |
| Ishares Cores MSCI Intrl | 1,473,113 | 1,491,455 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Private Equity EWM Special Purpose Vehicle-ADE LLC | 139,746 | 82,641 | 65,506 |
| Private Equity EWM Special Purpose Vehicle-FF LLC | 145,774 | 139,808 | 105,531 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Advisory Fees | 51,090 | 51,090 | 0 | |
| EWM FF LLC - Sch K-1 other deductions | 465 | 465 | 0 | |
| EWM SPV-ADE LLC - Sch K-1 other deductions | 4,738 | 4,738 | 0 | |
| EWM FF LLC - Sch K-1 other deductions (ND) | 43 | 0 | 0 | |
| EWM FF LLC - Sch K-1 charitable Passthrough | 474 | 0 | 474 | |
| Misc | 10 | 0 | 10 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EWM SPV-ADE LLC | 2,000 | 0 | 0 | |
| Excise Tax | 17,065 | 0 | 0 |