| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEE | 1,250 | 625 | 625 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 202671913 AGGREGATE BOND COMMO | 130,596 | 130,965 |
| 323991307 MID CAP GROWTH COMMO | 24,755 | 27,774 |
| 464287507 ISHARES CORE S&P MID | 19,318 | 33,024 |
| 921943858 VANGUARD FTSE DEVELO | 38,157 | 47,294 |
| 207543877 SMALL CAP GROWTH LEA | 22,639 | 24,789 |
| 29099J109 EMERGING MARKETS STO | 28,394 | 31,755 |
| 303995997 SMALL CAP VALUE COMM | 23,234 | 25,562 |
| 45399C107 DIVIDEND INCOME COMM | 37,970 | 37,096 |
| 99Z466197 INTERNATIONAL FOCUSE | 44,333 | 48,747 |
| 922042858 VANGUARD FTSE EMERGI | 32,396 | 31,401 |
| 922908363 VANGUARD 500 INDEX F | 38,092 | 71,123 |
| 99Z639934 LARGE CAP CORE COMMO | 53,901 | 63,063 |
| 99Z639942 MID CAP CORE COMMON | 29,274 | 33,272 |
| 99Z639959 SMALL CAP CORE COMMO | 21,721 | 25,085 |
| 693390882 PIMCO INTERNATIONAL | 16,041 | 16,698 |
| 99Z665806 MID CAP VALUE COMMON | 26,491 | 28,620 |
| 46429B697 ISHARES EDGE MSCI MI | ||
| 52469H255 CLEARBRIDGE LARGE CA | 19,168 | 28,584 |
| 74256W584 PRINCIPAL MIDCAP FUN | 14,407 | 24,059 |
| 92206C680 VANGUARD RUSSELL 100 | 21,445 | 36,258 |
| 09251M801 BLACKROCK EQTY DIVID | 37,793 | 38,436 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 22,221 | 11,111 | 11,111 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE | 435 | 435 | 0 | |
| OTHER EXPENSE - GRANT | 2,078 | 0 | 2,078 | |
| NONDEDUCTIBLE EXPENSE | 626 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 422 | 422 | 0 | |
| STATE INCOME TAX | 125 | 125 | 0 | |
| FEDERAL ESTIMATES | 944 | 0 | 0 | |
| FEDERAL TAX | 902 | 0 | 0 | |
| FOREIGN TAXES - QUAL | 148 | 148 | 0 | |
| FOREIGN TAXES - NQ | 97 | 97 | 0 |