| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,920 | 3,460 | 3,460 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 35,548 SHS GOLDMAN SACHS EQUAL WEIGHT US LARGE | 2,383,849 | 2,383,849 |
| 48,479 SHS SCHWAB US SMALL-CAP | 2,290,148 | 2,290,148 |
| 43,126 SHS SPDR PORTFOLIO S&P 1500 | 2,520,715 | 2,520,715 |
| 8,637 SHS VANGUARD GROWTH | 2,685,070 | 2,685,070 |
| 5,802 SHS VANGUARD S&P 500 | 2,534,314 | 2,534,314 |
| 50,275 SHS SPDR PORTFOLIO S&P 500 VALUE ETF | 2,344,323 | 2,344,323 |
| 20,062 SHS VANGUARD HIGH DIVIDEND YIELD ETF | 2,239,521 | 2,239,521 |
| 60,658 SHS SCHWAB INTERNATIONAL EQUITY ETF | 2,241,920 | 2,241,920 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 4,610 | 0 | 4,610 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO DIVIDENDS DUE TO TIMING DIFFERENCES | 2,547 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 2,648 | 0 | 2,648 | |
| OFFICE EXPENSES | 1,017 | 0 | 1,017 | |
| PAYROLL PROCESSING FEES | 1,688 | 0 | 1,688 | |
| WEBSITE & SUBSCRIPTION | 213 | 0 | 213 | |
| LICENSES | 1,778 | 0 | 1,778 | |
| MEALS | 302 | 0 | 302 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 2,232,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 52,879 | 52,879 | 0 | |
| RETIREMENT PLAN CONSULTING FEES | 1,008 | 0 | 1,008 | |
| BOND & INSURANCE CONSULTING FEES | 651 | 0 | 651 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 1,024 | 0 | 0 | |
| FOREIGN TAXES | 5,597 | 5,597 | 0 |