| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,550 | 0 | 2,550 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD RUSSELL 1000 GROWTH ETF | AT COST | 104,249 | 212,941 |
| DOUBLELINE TOTAL RETURN BOND FUND | AT COST | 490,551 | 494,769 |
| T ROWE PRICE QM US SMALLCAP GROWTH EQUITY | AT COST | 134,243 | 151,245 |
| ISHARES RUSSELL MIDCAP ETF | AT COST | 133,263 | 195,909 |
| VANGUARD DIVIDEND APPRECIATION | AT COST | 61,998 | 87,912 |
| VANGUARD INSTITUTIONAL INDEX FUND | AT COST | 1,371,835 | 1,817,375 |
| INVESCO S&P 500 EQUAL WEIGHT ETF | AT COST | 70,836 | 89,842 |
| VANGUARD INTERNATIONAL DIVIDEND APPRECIATION INDEX FUND | AT COST | 161,934 | 185,186 |
| DFA INTERNATIONAL CORE EQUITY FUND | AT COST | 159,866 | 207,797 |
| DODGE & COX INCOME FD | AT COST | 853,485 | 865,811 |
| HARTFORD DIVIDEND & GROWTH FD | AT COST | 249,914 | 268,863 |
| PIMCO COMMODITY REAL RETURN STRATEGY FUND | AT COST | 62,750 | 48,746 |
| OSTERWEIS STRATEGIC INCOME FUND | AT COST | 253,000 | 254,590 |
| ARTISAN INTERNATIONAL VALUE FD | AT COST | 144,510 | 149,428 |
| LOOMIS SAYLES GROWTH FD | AT COST | 123,515 | 133,044 |
| PRINCIPAL MIDCAP FD | AT COST | 340,800 | 323,964 |
| ISHARES CORE MSCI EMERGING MARKETS | AT COST | 179,451 | 174,638 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 295 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDENDS RECEIVABLE | 3,502 | 2,834 | 2,834 |
| SALES PROCEEDS RECEIVABLE | 218,928 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SCC FEES | 25 | 0 | 0 | |
| INSURANCE | 1,256 | 0 | 0 | |
| MISCELLANEOUS EXPENSE | -35 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 37,521 | 25,014 | 12,507 | |
| ADMINISTRATIVE FEES | 12,500 | 8,333 | 4,167 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 1,650 | 0 | 0 | |
| FOREIGN TAXES WITHHELD | 1,170 | 1,170 | 0 | |
| FEDERAL ESTIMATED TAXES | 4,600 | 0 | 0 |