| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 16,575 | 6,630 | 9,945 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS BK USA CD 2.55000% | 107,989 | 107,989 |
| VANGUARD SHORT TERM INVMT GRADE ADMIRAL | 359,313 | 359,313 |
| VANGUARD SHORT TERM FEDERAL ADMIRAL | 192,233 | 192,233 |
| BMW BK NORTH AMER SALT LAKE CD | 51,531 | 51,531 |
| CAPITAL ONE BK (USA) NAT CD 2.10000% | 26,663 | 26,663 |
| SYNCHRONY BK RETAIL CD 2.4000% | 52,456 | 52,456 |
| CAPITAL ONE BK USA NATL ASSN CD 2.05000% | 50,131 | 50,131 |
| GOLDMAN SACHS BK USA NY CD 3.40000% | 53,219 | 53,219 |
| CAPITAL ONE BK USA NATL ASSN CD 2.30000% | 51,304 | 51,304 |
| SALLIE MAE BK SLT LAKE CITY UT CD 2.20000% | 51,604 | 51,604 |
| CELTIC BK SALT LAKE CITY UTAH CD 1.90000% | 26,715 | 26,715 |
| CITIBANK NATIONAL ASSOCIATION CD 3.55000% | 54,995 | 54,995 |
| MORGAN STANLEY PVT BK PURCHASE CD 2.15000% | 78,820 | 78,820 |
| MORGAN STANLEY BK N A CD 2.15000% | 50,545 | 50,545 |
| MORGAN STANLEY BK N A CD 2.0000% | 54,444 | 54,444 |
| DISCOVER BK CD 2.65000% | 111,618 | 111,618 |
| INDUSTRIAL & COML BK CHINA USA CD | 54,135 | 54,135 |
| STONERIDGE REINSURAC RISK PREM INTERVAL | 9,844 | 9,844 |
| HOTCHKIS AND WILEY HIGH YIELD FUND CL I | 237,551 | 237,551 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN BEACON MID CAP VAL CL Y | 194,371 | 194,371 |
| INVESCO OPPENHEIMER STEELPATH SLCT 40 Y | 410,295 | 410,295 |
| IVY MIDCAP GROWTH CL I | 111,848 | 111,848 |
| OAKMARK INTL SMALL CAP FD INSTL | 97,323 | 97,323 |
| SCHWAB STRATEGIC TR US REIT ETF | 378,213 | 378,213 |
| T ROWE PRICE QM SM CAP GROWTH INSTL | 368,169 | 368,169 |
| THE GROWTH FUND OF AMERICA F3 | 213,314 | 213,314 |
| VANGUARD GROWTH INDEX ADMIRAL | 358,312 | 358,312 |
| VANGUARD INDEX FDS MID-CAP VALUE INDEX | 147,231 | 147,231 |
| VANGUARD VALUE INDEX ADMIRAL | 404,032 | 404,032 |
| T ROWE PRICE INST LARGE CAP GROWTH | 290,312 | 290,312 |
| HARDING LOEVNER INST EMERGING MARKETS | 186,406 | 186,406 |
| WILLIAM BLAIR INTERNATIONAL GROWTH I | 399,926 | 399,926 |
| FIDELITY GOVT MMKT PREMIUM CLASS | 228,092 | 228,092 |
| DODGE & COX STOCK | 513,521 | 513,521 |
| AMERICAN BEACON SMALL CAP VAL INSTL | 407,239 | 407,239 |
| DODGE & COX INTERNATIONAL STOCK FUND | 341,938 | 341,938 |
| AMERICAN EUROPACIFIC GROWTH FUND CL F3 | 179,867 | 179,867 |
| BARON GROWTH FUND INSTL CLASS | 215,736 | 215,736 |
| BRANDES EMERGING MARKETS VALUE CL I | 167,337 | 167,337 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 963 | 770 | 193 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 1,388 | 1,388 | 1,388 |
| ACCRUED INTEREST | 5,704 | 6,091 | 6,091 |
| FCC LICENSE | 0 | 0 | 2,862,128 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE | 990 | 0 | 990 | |
| CONFERENCE REGISTRATION | 1,770 | 0 | 1,770 | |
| EQUIPMENT | 3,537 | 0 | 3,537 | |
| INSURANCE | 2,868 | 0 | 2,868 | |
| MARKETING | 12,778 | 0 | 12,778 | |
| OFFICE SUPPLIES | 1,436 | 0 | 1,436 | |
| PAYROLL SERVICES | 1,613 | 0 | 1,613 | |
| POSTAGE | 211 | 0 | 211 | |
| PROFESSIONAL ASSOCIATIONS | 1,400 | 0 | 1,400 | |
| SOFTWARE LEASE & SOFTWARE PURCHASE | 8,793 | 0 | 8,793 | |
| TRAINING TECH/EDU TRAINING | 2,257 | 0 | 2,257 | |
| WEB SITE | 5,540 | 0 | 5,540 | |
| PARKING | 21 | 0 | 21 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LEASE INCOME | 996,072 | 996,072 | 996,072 |
| REFUNDS, REBATES AND REWARDS | 276 | 276 | 276 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN - CURRENT YEAR | 368,176 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD BALANCE | 449 | 166 |
| 401K PAYABLE | 1,012 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEES | 37,120 | 37,120 | 0 | |
| CONSULTING FEES | 4,100 | 0 | 4,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 29,809 | 0 | 0 | |
| FOREIGN TAXES | 0 | 1,009 | 0 |