| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 16,700 | 8,350 | 8,350 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD INDEX 500 ADM | AT COST | 400,461 | 1,835,616 |
| T. ROWE PRICE MID-CAP GROWTH | AT COST | 355,081 | 339,522 |
| AMERICAN FUNDS EUROPACIFIC GROWTH F3 | AT COST | 513,759 | 536,865 |
| MFS INTERNATIONAL VALUE I | AT COST | 411,456 | 494,555 |
| PIMCO INCOME INSTL | AT COST | 863,423 | 771,972 |
| VANGUARD DEVELOPED MARKETS IDX ADMIRAL | AT COST | 474,463 | 556,789 |
| FEDERATED TOTAL RETURN BOND INSTL | AT COST | 1,720,473 | 1,496,812 |
| METROPOLITAN WEST TOTAL RETURN BOND | AT COST | 2,052,393 | 1,788,055 |
| VANGUARD EXTENDED MARKET INDEX | AT COST | 216,847 | 231,725 |
| AMERICAN BEACON SMALL CAP | AT COST | 147,324 | 181,078 |
| SCHWAB CHARLES FAMILY FD TREAS | AT COST | 310,977 | 327,938 |
| BROWN ADVISORY SUSTAINABLE GROWTH | AT COST | 245,000 | 310,760 |
| PIMCO LOW DURATION INCOME INSTL | AT COST | 180,350 | 183,811 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 14,592 | 5,837 | 8,755 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER BANK FEES | 323 | 0 | 323 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCE | 815 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 35,309 | 35,309 | 0 | |
| PAYROLL SERVICE FEE | 2,204 | 220 | 1,984 | |
| COUNCIL OF MI FOUNDATIONS | 3,000 | 0 | 3,000 | |
| WEBSITE HOSTING/MAINTENANCE | 600 | 0 | 600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 3,225 | 3,225 | 0 | |
| EXCISE TAX | 5,309 | 0 | 0 |