| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,183 | 3,092 | 3,091 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JPM 24M RTY 1.5X LBR MED TERM NOTE | 425,000 | 508,445 |
| WFC 24M SPX LBR | 425,000 | 499,970 |
| WFS 24M RTY 1.5X | 250,000 | 290,875 |
| JPM 24M MXEF TW 202204 | 50,000 | 70,910 |
| JPM 24M EEM 1.5X LBR - 48130WZH7 | 200,000 | 233,676 |
| RBC 24M EFA 1.5X LBR | 200,000 | 230,238 |
| JPM 24M MXEA 2X LBR | 100,000 | 113,980 |
| TC ENERGY CORP - TRP | 58,421 | 61,080 |
| AMERICAN HONDA FINANCE 3.15 | 150,192 | 150,048 |
| CISCO SYSTEMS INC 2.2 | 250,468 | 250,778 |
| AMERICAN EXPRESS CREDIT 2.25 | 250,331 | 251,275 |
| UNITEDHEALTH GROUP 3.375 | 250,426 | 254,618 |
| CITIGROUP INC 2.9 | 198,788 | 204,322 |
| BERKSHIRE HATHAWAY, INC 3.4 | 153,576 | 155,097 |
| GOLDMAN SACHS GROUP INC 3.000 | 146,231 | 151,217 |
| COSTCO WHOLESALE CORP | 242,353 | 256,590 |
| CATERPILLAR FINANCIAL SE 2.85 | 200,439 | 207,452 |
| WELLS FARGO COMPANY 2.625 | 150,554 | 155,268 |
| INTEL CORP 3.1 | 255,892 | 261,518 |
| GENERAL DYNAMICS CORP 2.25 | 246,838 | 257,878 |
| MORGAN STANLEY 3.125 | 198,886 | 211,074 |
| APPLE INC 2.85 | 150,311 | 157,520 |
| JOHN DEERE CAPITAL CORP 2.8 | 201,099 | 211,086 |
| BANK OF NY MELLON CORP 3.5 | 202,214 | 214,482 |
| STATE STREET CORP 3.1 | 251,652 | 265,833 |
| NATIONAL RURAL UTIL COOP 2.95 | 149,727 | 160,437 |
| BANK OF AMERICA | 101,024 | 106,829 |
| BURLINGTON NORTH SANTA FE 3.4 | 153,230 | 164,585 |
| SIMON PROPERTY GROUP LP | 156,528 | 163,113 |
| AFLAC INC 3.25 | 156,476 | 165,699 |
| BAIRD AGGREGATE BOND FUND | 1,449,789 | 1,466,644 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CITI 24M SPX 2X LBR 202205 | 150,000 | 166,649 |
| ALBEMARLE CORP - ABL | 70,760 | 110,640 |
| CVS HEALTH CORP - CVS | 49,676 | 52,933 |
| SCHWAB CHARLES CORP | 66,660 | 106,080 |
| TARGET CORP - TGT | 148,304 | 353,060 |
| COLUMBIA SMALL CAP GROWTH I INSTL | 125,000 | 150,929 |
| CHUBB LTD - CB | 49,389 | 57,720 |
| AMERICAN TOWER CORP - AMT | 162,919 | 190,791 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES CORE S P SMALL CAP - IJR ETF | AT COST | 407,450 | 475,160 |
| SPDR S & P 500 ETF - SPY | AT COST | 757,798 | 1,305,215 |
| T ROWE PRICE MID CAP GROWTH - RPMGX | AT COST | 143,000 | 212,597 |
| T ROWE PRICE SC STOCK - OTCFX | AT COST | 74,400 | 113,722 |
| VANGUARD EQUITY INC ADM - VEIRX | AT COST | 755,878 | 966,340 |
| ISHARES CURRENCY HEDGED MSCI - HEZU | AT COST | 98,110 | 110,880 |
| ISHARES CURRENCY HEDGED MSCI EAFE - HEFA | AT COST | 449,333 | 502,755 |
| T ROWE PRICE INTL GR & INC FD - TRIGX | AT COST | 45,300 | 49,868 |
| BARON EMERGING MKTS INST - BEXIX | AT COST | 155,718 | 254,124 |
| VANGUARD REAL ESTATE - VNQ ETF | AT COST | 195,209 | 215,722 |
| DIGITAL REALTY TRUST INC - DLR | AT COST | 38,333 | 34,878 |
| BP CAPITAL MARKETS PLC | AT COST | 252,839 | 258,583 |
| WESTPAC BANKING CORP - 3.65 | AT COST | 101,631 | 107,997 |
| WESTERN ASSET MACRO OPPORTUNITIES I - LAOIX | AT COST | 350,000 | 375,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 12,675 | 0 | 12,675 |
| Description | Amount |
|---|---|
| NONDIVIDEND DISTRIBUTIONS | 3,206 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKERAGE FEES | 77,882 | 62,306 | 15,576 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,070 | 2,070 | 0 | |
| FEDERAL TAX | 750 | 0 | 0 |