| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 16,332 | 8,166 | 8,166 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMERICAN BEACON SMALL CAP | AT COST | 147,324 | 178,972 |
| AMERICAN FUNDS EUROPACIFIC GROWTH F3 | AT COST | 468,647 | 481,765 |
| DODGE & COX INTERNATIONAL STOCK I | AT COST | 384,552 | 394,692 |
| DOUBLELINE CORE FIXED INCOME I | AT COST | 876,652 | 868,151 |
| FIDELITY U.S. BOND INDEX | AT COST | 795,803 | 800,810 |
| GUGGENHEIM TOTAL RETURN BOND FUND INSTITUTIONAL CLASS | AT COST | 1,038,892 | 1,031,551 |
| ISHARES 7-10 YEAR TREASURY BOND ETF | AT COST | 1,089,260 | 1,048,106 |
| JPMORGAN LARGE CAP GROWTH I | AT COST | 377,540 | 421,198 |
| MFS INTERNATIONAL VALUE I | AT COST | 411,456 | 471,256 |
| PIMCO INCOME INSTL | AT COST | 473,730 | 426,153 |
| SCHWAB CHARLES FAMILY FD TREAS | AT COST | 289,964 | 351,082 |
| T. ROWE PRICE MID-CAP GROWTH | AT COST | 131,933 | 122,620 |
| VANGUARD EXTENDED MARKET INDEX | AT COST | 313,832 | 358,916 |
| VANGUARD INDEX 500 ADM | AT COST | 282,576 | 1,691,230 |
| VANGUARD INTERNATIONAL HIGH DIVIDEND YIELD ETF | AT COST | 293,660 | 278,987 |
| VANGUARD MEGA CAP GROWTH ETF | AT COST | 349,258 | 381,529 |
| VANGUARD SMALL CAP VALUE ETF | AT COST | 109,393 | 112,963 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 9,893 | 3,957 | 5,936 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER BANK FEES | 90 | 0 | 90 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCE | 366 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 36,959 | 36,959 | 0 | |
| PAYROLL SERVICE FEE | 2,299 | 230 | 2,069 | |
| 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 | 3,923 | 3,923 | 0 | |
| EXCISE TAX | 5,000 | 0 | 0 |