| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dufault CPA Ltd | 11,620 | 11,620 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 138,168.970 shs Five-Year Global Fix | 1,493,742 | 1,504,660 |
| 60,744.254 shs US Large Cap Value III | 1,405,866 | 1,535,615 |
| 57,054.714 shs Global Real Estate | 533,289 | 613,338 |
| 16,947.852 shs US Small Cap Value | 553,848 | 583,514 |
| 116,809.434 shs Short Term Treasury | 1,229,480 | 1,258,038 |
| 53,940.661 shs US Micro Cap | 1,070,441 | 1,233,623 |
| 196,250.638 shs Total Bond Mkt Index | 2,091,005 | 2,280,432 |
| 87,884.441 shs Intl Value III | 1,311,339 | 1,272,567 |
| 24,748.714 shs Intl Sm Cap Val Port | 453,081 | 501,904 |
| 11,470.642 shs Reinsurance Risk Prem | 488,357 | 464,217 |
| 679.000 shs Short Term TRSY ETF | ||
| 26,966.788 shs Intl Small Cap Value | 523,681 | 515,875 |
| 71,316.087 shs US Core Equity 2 | ||
| 108,248.013 shs US High Relative Prof | 1,237,569 | 1,818,567 |
| 53,185.201 shs Emerging Mkts Core | 1,008,039 | 1,290,805 |
| 54,752.459 shs Intnl Vector Equity | ||
| 57,498.995 shs Intl Hgh Relative | 535,000 | 717,587 |
| 31,371.438 shs Value Index Fund | ||
| 174,233.680 shs Baird Funds Core Plus | 2,029,277 | 2,115,197 |
| 125,535.259 shs Two-Year Global Fixed | 1,255,998 | 1,247,820 |
| 145,259.583 shs Intmd Term Invmt Grade | 1,474,509 | 1,520,868 |
| 23,724.000 shs FTSE Dev Mkt ETF | 843,939 | 1,120,010 |
| 4,574.000 shs Sm Cp Val ETF | 590,457 | 650,469 |
| 13,088.000 shs Value ETF | 1,490,237 | 1,556,948 |
| 12,727.000 shs Total Stk Mkt ETF | 1,789,679 | 2,477,183 |
| 8,307.740 shs Small Cap Value Index |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Jackson #1013107439 | AT COST | 3,537,131 | 3,596,201 |
| Jackson #1013117795 | AT COST | ||
| Pacific Life #VM15000027 | AT COST | ||
| Principal Life Ins #6113382 | AT COST | 691,000 | 668,958 |
| Principal Life Ins #6531775 | AT COST | 675,000 | 546,054 |
| Principal Life Ins #5121520 | AT COST | 500,000 | 553,023 |
| Principal Life Ins #5112266 | AT COST | 1,293,545 | 1,824,428 |
| Principal Life Ins #5121519 | AT COST | 389,922 | 365,624 |
| John Hancock Life Ins #46072835 | AT COST | 822,728 | 159,668 |
| Lincoln Life Ins #1016473 | AT COST |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Belin McCormick PC | 6,359 | 6,359 | 0 | 0 |
| Eckley Law PLLC | 20,622 | 20,622 | 0 | 0 |
| Description | Amount |
|---|---|
| Decrease in Life Insurance | 841,665 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Business Meals | 1,612 | 806 | ||
| Contract Services | 14,325 | 14,325 | ||
| Events | 35,350 | 35,350 | ||
| Insurance | 1,501 | 1,501 | ||
| Miscellaneous Expense | 3 | 3 | ||
| Office Expense | 10,053 | 10,053 | ||
| Postage & Delivery | 617 | 617 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Jackson #1013107439 | 628,370 | 628,370 | |
| Jackson #1013117795 | -5,300 | -5,300 | |
| Pacific Life #VM15000027 | 262,155 | 262,155 |
| Description | Amount |
|---|---|
| Decrease In Grants Payable | 146,882 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foster Group Inc | 92,288 | 92,288 | 0 | 0 |
| Keith Loveland | 10,000 | 10,000 | 0 | 0 |
| Larson King | 2,437 | 2,437 | 0 | 0 |
| Other Professional Fees | 3,500 | 3,500 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Excise Taxes | 45,163 | |||
| Foreign Income Taxes | 8,004 | 8,004 |