| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 40,711 | 0 | 40,711 | |
| CHANGE IN ACCOUNTS PAYABLE | 0 | 0 | 2,791 | |
| BOOKKEEPING | 16,500 | 0 | 16,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESCO ULTRA SHORT | 125,097 | 124,101 |
| ISHARES EDGE MSCI MIN | 958,724 | 1,256,081 |
| PIMCO ENHANCED SHRT | 124,999 | 122,941 |
| VANGUARD INTERMEDIATE | 100,368 | 103,098 |
| VGRD STC ETF DV | 947,160 | 916,680 |
| WISDOMTREE EMRG MRKT HG | 1,365,147 | 1,114,998 |
| BLOOMBERG 3 MONTH | 379,554 | 378,994 |
| VANGUARD SHORT TERM BOND | 301,300 | 308,080 |
| ISHARES TREASURY FLOATING | 602,214 | 602,758 |
| PIMCO INCOME STABLE | 1,051,751 | 1,093,702 |
| VANGUARD SHORT TERM | 1,686,394 | 1,466,324 |
| VANGUARD SHORT TERM INFL PROT | 679,494 | 646,570 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DODGE & COX INTL STOCK | 1,265,297 | 1,482,953 |
| DODGE & COX STOCK FUND | 1,874,479 | 3,221,648 |
| PARAMETRIC EMRG MKTS CLASS I | 208,262 | 181,548 |
| PARAMETRIC EMRG MKTS | 1,182,144 | 1,103,026 |
| PIMCO ALL ASSET ALL | 3,717,054 | 2,530,851 |
| T ROWE PRICE INST LARGE | 1,367,688 | 3,194,472 |
| VANGUARD EXPLORER FUND | 1,186,678 | 1,324,052 |
| VANGUARD SMALL CAP VALUE | 1,479,632 | 1,992,086 |
| VANGUARD SMALL CAP GROWTH | 453,849 | 539,933 |
| VANGUARD TOTAL INTL STK | 1,233,036 | 1,223,459 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GAMCO INVESTORS I 4% PFD | AT COST | 402,551 | 394,800 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRANT OFFICE EXPENSES | 8,975 | 0 | 8,975 | |
| PRESENT VALUE ADJUSTMENT ON LONG TERM GRANTS PAYABLE | 269,246 | 0 | 0 | |
| INSURANCE | 3,783 | 0 | 3,783 | |
| MODIFICATION TO GRANT AGREEMENT | -1,063,148 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 30,000 | 30,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 3,825 | 0 | 3,825 | |
| OH ANNUAL FEE | 200 | 0 | 200 |