| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 3,450 | 3,450 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BAIRD INTERM BOND FUND | 20,958,005 | 21,238,087 |
| BLACKROCK HIGH YIELD FUND | 3,555,416 | 3,544,320 |
| DODGE & COX INCOME FUND | 17,400,287 | 17,723,960 |
| JPMORGAN CORE BOND FUND | 10,440,478 | 10,592,069 |
| TEMPLETON GLOBAL BOND FUND | 3,649,284 | 3,545,819 |
| VANGUARD ST INV GRADE FUND | 7,029,043 | 7,072,890 |
| AMERICAN FUNDS AMCAP FUND | ||
| AMERICAN FUNDS NEW WORLD FUND | 2,206,892 | 2,984,827 |
| BAIRD MIDCAP FUND | 2,848,606 | 3,000,376 |
| BLACKROCK EQUITY DIV FUND | ||
| DODGE & COX STOCK FUND | 9,889,565 | 9,671,382 |
| FIDELITY 500 INST INDEX | 10,025,575 | 14,469,042 |
| INVESCO OPPENHEIMER INTL | 2,632,174 | 2,994,729 |
| JANUS HENDERSON SMALL VALUE FUND | 4,331,378 | 4,526,143 |
| JPMORGAN SMALL GROWTH FUND | 3,331,903 | 4,543,494 |
| LSV VALUE EQUITY FUND | 10,182,435 | 11,266,091 |
| OAKMARK INTERNATIONAL FUND | 7,293,853 | 6,012,001 |
| OPPENHEIMER INTL GROWTH FUND | ||
| PGIM JENNISON MID GROWTH FUND | ||
| T ROWE PRICE LC GROWTH FUND | 5,174,995 | 7,424,023 |
| VANGUARD INTL STOCK INDEX | 4,338,033 | 4,829,748 |
| VANGUARD MID CAP VAL INDEX | 2,365,439 | 2,970,440 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 3,527 | 3,527 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MUTUAL FUND DIVIDENDS RECEIVABLE | 47,296 | 51,355 | 51,355 |
| ACCRUED INTEREST PAID CARRYOVER | 1,372 | ||
| PURCHASE ACCRUED INTEREST | 2,472 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE | 5,456 | 5,456 | ||
| TELECOMMUNICATION EXPENSES | 3,697 | 3,697 | ||
| SUPPLIES | 183 | 183 | ||
| ALL OTHER | 537 | 537 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX AND WITHHOLDING PAYABLE | ||
| ESCROW LIABILITY | 8,500,000 | 8,500,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGMENT FEES | 300,400 | 300,400 | ||
| INVESTMENT MANAGMENT FEES - ESCR | 650 | 650 | ||
| OTHER CONTRACT SERVICES | 295 | 295 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD ON DIVIDEND | 36,957 | 36,957 | ||
| EXCISE TAX ON INVESTMENT INCOME | 128,544 |