| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 00171A852 AMG RIVER RD SM-CAP | 10,160 | 16,602 |
| 01878T848 AB CONCENTRATED GR F | ||
| 19766P868 COLUMBIA OVERSEAS VA | 40,537 | 42,604 |
| 411512478 HARBOR LG-CAP VALUE | 37,260 | 50,406 |
| 45775L408 T ROWE PRICE LG-CAP | 23,116 | 44,290 |
| 461418444 WCM FOCUSED INT'L GR | 39,267 | 39,305 |
| 464287598 ISHARES RUSSELL 1000 | 42,687 | 45,912 |
| 464287614 ISHARES RUSSELL 1000 | 19,466 | 29,315 |
| 464287887 ISHARES S&P SM-CAP 6 | ||
| 464288877 ISHARES MSCI EAFE VA | ||
| 46432F339 ISHARES MSCI USA QUA | 40,785 | 66,068 |
| 46432F388 ISHARES MSCI USA VAL | ||
| 46432F842 ISHARES CORE MSCI EA | 1,753 | 2,530 |
| 46434G103 ISHARES CORE MSCI EM | 6,927 | 8,407 |
| 56823396 BAILLIE GIFFORD EMERG | ||
| 92828N593 VIRTUS KAR SMALL-CAP | ||
| 97181C415 WILMINGTON LARGE-CAP | 37,117 | 86,082 |
| 97181C431 WILMINGTON REAL ASSE | 11,802 | 11,165 |
| 97181C787 WILMINGTON INTERNATI | 44,446 | 45,331 |
| 464287630 ISHARES RUSSELL 2000 | 9,346 | 9,850 |
| 056823396 BAILLIE GIFFORD EMER | 18,015 | 15,481 |
| 14064D774 FT BHVRL SM CAP GRW- | 6,908 | 7,720 |
| 00770X675 PZENA EMERG MKTS VAL | 8,026 | 8,052 |
| 56065F282 NYLI PINESTONE US EQ | 22,206 | 23,427 |
| Description | Amount |
|---|---|
| 2024 TRANSACTION POSTED IN 2025 | 584 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 3,738 | 3,738 | 0 |
| Description | Amount |
|---|---|
| 2023 TRANSACTION POSTED IN 2024 | 123 |
| COST BASIS ADJUSTMENTS | 0 |
| ADJ FOR 2025 DISTRIBS INTENDED FOR 2024 | 23,603 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 8,140 | 8,140 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES ON QUALIFIED FOR | 283 | 283 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 87 | 87 | 0 |