| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 3,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BAIRD CORE PLUS BONDS INS | 125,691 | 125,691 |
| BLACKROCK STRATEGIC INCO | 124,361 | 124,361 |
| DOUBLELINE CORE FIXED IN | 126,298 | 126,298 |
| METROPOLITAN WEST TOTAL | 126,458 | 126,458 |
| WESTERN ASSET CORE BOND | 127,932 | 127,932 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES CORE MSCI TOTL | 56,035 | 56,035 |
| ARTISAN MID CAP ADVISOR | 41,950 | 41,950 |
| SCHWAB S&P 500 INDEX | 122,939 | 122,939 |
| Item No. | 1 |
|---|---|
| Lender's Name | ED LISA WENTZ |
| Lender's Title | |
| Original Amount of Loan | 50000 |
| Balance Due | |
| Date of Note | 2022-12 |
| Maturity Date | 2023-01 |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | GRANT FUNDING |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| PENALTIES | 256 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 46,170 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 3,712 | 3,712 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES 990-PF | 5,506 |