| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,000 | 2,500 | 0 | 2,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES CORE US AGGREGATE BOND | 87,243 | 90,580 |
| BAIRD AGGREGATE BOND INST | 42,673 | 45,531 |
| BAIRD INTERMEDIATE BOND FUND | 43,522 | 45,068 |
| WESTERN ASSET CORE PLUS BOND FUND | 44,879 | 46,408 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES RUSSELL 1000 VALUE EFT | 12,609 | 24,182 |
| ISHARES RUSSELL 1000 GROWTH EFT | 26,324 | 45,533 |
| ISHARES EDGE MSCI USA MOMENTUM FCTR ETF | 26,263 | 39,818 |
| VANGUARD TOTAL STOCK MARKET ETF | 48,880 | 115,650 |
| ISHARES CORE MSCI EMERGING MARKETS ETF | 14,407 | 15,085 |
| ISHARES CORE S&P MID-CAP | 15,654 | 23,779 |
| ISHARES CORE S&P SMALL-CAP | 26,742 | 37,216 |
| ISHARES MCSI EAFE ETF | 53,816 | 59,786 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 100 | 100 | 0 | 0 |
| CELL PHONE | 1,132 | 0 | 0 | 1,132 |
| COMPUTER EQUIPMENT, DATA COSTS, AND SOFTWARE | 3,081 | 0 | 0 | 3,081 |
| INSURANCE | 3,728 | 0 | 0 | 3,728 |
| DUES | 10 | 0 | 0 | 10 |
| POSTAGE | 13 | 0 | 0 | 13 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 5,573 | 5,573 | 0 | 0 |
| WHA - MANAGEMENT FEE FOR SERVICES | 12,219 | 0 | 0 | 12,219 |
| CONTRACTED STAFF | 2,686 | 0 | 0 | 2,686 |