| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,200 | 0 | 1,200 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1,533 SHRS ISHARES S&P SMALLCAP 600 INDEX FUND | 96,754 | 140,883 |
| 100 SHRS DOLLAR GEN CORP NEW | 19,832 | 21,030 |
| 101 SHRS STRYKER CORP COM | 10,063 | 24,749 |
| 102 SHRS L3 HARRIS TECHNOLOGIES | 18,810 | 19,280 |
| 111 SHRS MICROSOFT CORP | 3,533 | 24,689 |
| 123 SHRS CUMMINS INC | 20,477 | 27,933 |
| 124 SHRS SALESFORCE.COM | 7,260 | 27,594 |
| 126 SHRS LILLY ELI & CO | 19,107 | 21,274 |
| 130 SHRS TRACTOR SUPPLY CO COM | 19,761 | 18,275 |
| 15 SHRS ALPHABET INC CAP STK CL A | 10,694 | 26,290 |
| 1523.882 SHS VANGUARD REIT INDEX ADMIRAL | 163,013 | 183,445 |
| 166 SHRS VISA INC CLASS A | 11,546 | 36,309 |
| 186 SHRS LOWES COS INC COM | 11,997 | 29,855 |
| 219 SHRS INTERCONTINENTAL EXCHANGE | 10,693 | 25,249 |
| 234 SHRS XILINX INC | 12,317 | 33,174 |
| 247 SHRS STARBUCKS CORPORATION | 14,919 | 26,424 |
| 255 SHRS PROGRESSIVE CORP OHIO | 19,309 | 25,214 |
| 268 SHRS APPLE INC | 5,425 | 35,561 |
| 311 SHRS XCEL ENERGY INC | 11,434 | 20,734 |
| 3144 SHRS ISHARES TR CORE US AGGBD ET (AGG) | 347,844 | 371,589 |
| 322 SHRS BRISTOL MYERS SQUIBB CO | 19,368 | 19,974 |
| 338 SHRS INTEL CORP | 19,276 | 16,839 |
| 37 SHRS SHERWIN WILLIAMS CO COM | 20,198 | 27,192 |
| 402 SHRS TJX COS INC NEW | 21,208 | 27,453 |
| 9800 SHRS VANGUARD MSCI EMERGING MARKETS ETF | 329,664 | 491,078 |
| 47 SHRS NETFLIX COM | 19,859 | 25,414 |
| 485 SHRS MASCO CORPORATION | 12,240 | 26,641 |
| 5,341 SHRS VANGUARD EMERG MKTS GOV BND | 388,336 | 439,564 |
| 532 SHRS CHARLES SCHWAB CORP | 17,370 | 28,217 |
| 56 SHRS ADOBE SYSTEMS INCORPORATED | 4,202 | 28,007 |
| 570 SHRS SPDR S&P MIDCAP 400 ETF TRUST | 166,720 | 239,354 |
| 678 SHRS ISHARES TR IBOXX USD HIGH YIELD COR | 52,076 | 59,189 |
| 69 SHRS NVIDIA CORP | 19,828 | 36,032 |
| 7,541 SHRS VANGURAD MSCI PACIFIC ETF | 250,433 | 356,011 |
| 74 SHRS INTUIT INC | 19,718 | 28,109 |
| 77 SHRS BECTON DICKINSON & CO | 10,246 | 19,267 |
| 8 SHRS AMAZON INC | 14,647 | 26,055 |
| 96 SHRS FACEBOOK INC | 11,600 | 26,223 |
| 984 SHRS ISHARES TR EAFE SML CP ETF | 49,473 | 67,256 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO CARRYING VALUE | 3,083 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 10,146 | 10,146 | 0 |
| Description | Amount |
|---|---|
| NONDIVIDEND DISTRIBUTIONS | 5,902 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 1,242 | 0 | 0 | |
| FOREIGN TAX PAID | 1,718 | 1,718 | 0 | |
| ESTIMATED TAX PAYMENTS | 2,920 | 0 | 0 |