| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 902973304 US BANCORP | 19,284 | 753,982 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 46432F842 ISHARES CORE MSCI EA | AT COST | 816,118 | 906,838 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 637,182 | 647,285 |
| CASH CASH | |||
| 29875E100 AMERICAN EUROPACIFIC | AT COST | 592,795 | 944,632 |
| 922908710 VANGUARD 500 INDEX A | AT COST | 1,457,803 | 3,817,752 |
| 921921300 VANGUARD EQUITY INCO | AT COST | 1,190,821 | 1,825,433 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 2,942,646 | 2,586,346 |
| 464288612 ISHARES INTERMEDIATE | AT COST | 2,695,200 | 2,503,420 |
| 693390700 PIMCO TOTAL RETURN F | AT COST | 1,029,669 | 771,820 |
| 670678507 NUVEEN REAL ESTATE S | AT COST | 977,644 | 592,958 |
| 779572106 T ROWE PRICE SMALL C | AT COST | 772,343 | 990,227 |
| 741479109 PRICE T ROWE GROWTH | AT COST | 686,072 | 2,163,751 |
| 316146265 FIDELITY MID CAP IND | AT COST | 774,031 | 940,750 |
| 464288877 ISHARES MSCI EAFE VA | AT COST | 777,305 | 976,679 |
| 693390882 P I M C O FOREIGN BO | AT COST | 193,489 | 196,901 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 41,673 | 41,673 |
| Description | Amount |
|---|---|
| ROUNDING | 13 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE/TAX | 1,927 | 0 | 1,927 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 547 | 547 |
| Description | Amount |
|---|---|
| RECOVERY OF GRANTS PAID | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 3,787 | 3,787 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 8,938 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 2,397 | 2,397 | 0 |