| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATION EXPENSE | 2012-07-11 | 1,000 | 670 | 15.0000 | 67 | 737 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BAIRD AGGREGATE BOND FUND, 20619.234 | 209,276 | 203,306 |
| FEDERATED INST HI YLD BD CL 900 | 26,659 | 25,018 |
| ISHARES TR 1-5 YR INVT GR CORP BND | 35,834 | 37,072 |
| PEMCO INVEST GR CORP BND, 5616.834 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABORATORIES, 57 | 1,997 | 6,274 |
| AIR PRODUCTS & CHEMICALS INC, 20 | 5,562 | 5,476 |
| AMERICAN CENTURY SMALL CAP, 1208.614 | 12,783 | 12,690 |
| AMGEN INC, 25 | 3,682 | 7,201 |
| APPLE INC, 38 | 643 | 7,316 |
| BLACKROCK INC, 8 | 6,631 | 6,494 |
| BLACKROCK MID CAP GRWTH, 402.853 | 15,038 | 15,514 |
| CHEVRON CORP, 35 | 2,908 | 5,221 |
| CISCO SYSTEMS INC, 117 | 2,667 | 5,911 |
| CORNING INC, 166 | 4,093 | 5,055 |
| CUMMINS INC, 23 | 5,877 | 5,510 |
| DOVER CORP, 37 | 2,712 | 5,691 |
| EOG RESOURCES INC, 46 | 5,780 | 5,564 |
| FIDELITY ADVISOR 688 OPP, 200.679 | 26,865 | 28,565 |
| FIDELITY MID CAP INDEX, 2219.806 | 43,705 | 66,483 |
| GENERAL DYNAMICS CORP, 25 | 4,905 | 6,492 |
| IRON MOUNTAIN INC, 106 | 3,240 | 7,418 |
| ISHARES CORE S&P SMALL CAP, 270 | 11,558 | 21,975 |
| ISHARES MSCI EAFE INTL INDX FD, 3769 | 55,349 | 57,325 |
| ISHARES MSCI EMRG MKTS EX CHINA, 486 | 24,098 | 26,929 |
| JOHCM INTL SELECT FUND, 764.56 | 17,239 | 17,723 |
| JOHNSON & JOHNSON, 37 | 5,138 | 5,799 |
| MCDONALDS CORP, 22 | 3,459 | 6,523 |
| MFS MID CAP VALUE, 690.51 | 21,694 | 21,233 |
| MICROSOFT, 23 | 743 | 8,649 |
| PFIZER INC, 143 | 5,771 | 4,117 |
| PROCTOR & GAMBLE CO, 42 | 3,599 | 6,155 |
| PUTNAM LARGE CAP VALUE, 1378.729 | 42,665 | 42,547 |
| QUEST DIAGNOSTICS, 42 | 5,911 | 5,791 |
| TARGET CORP, 35 | 5,836 | 4,985 |
| TEXAS INSTRUMENTS, 33 | 6,110 | 5,625 |
| UNITED PARCEL SERVICE, 31 | 5,938 | 4,874 |
| US BANCORP, 125 | 5,766 | 5,410 |
| VANGUARD GROWTH INDEX FD, 571.618 | 34,412 | 91,459 |
| VANGUARD HI YLD DIV INDEX, 2285.292 | 45,532 | 77,037 |
| WASTE MANAGEMENT INC, 39 | 3,277 | 6,985 |
| WASATCH ULTRA GROWTH FUND, 293.762 | 8,414 | 9,361 |
| UNION PACIFIC PAC CORP, 28 | ||
| PARAMOUNT GLOBAL CLASS B, 195 | ||
| INVESCO OPP INTL SMALL-MID CO CL R6 | ||
| FIDELITY EMERG MKTS INDX FD, 2192 | ||
| FIRST EAGLE SOGEN GLOBAL FD, 188.796 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES SHORT TREASURY BND ETF, 211 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORGANIZATION COSTS | 330 | 263 | 263 |
| Description | Amount |
|---|---|
| AMORTIZATION | 67 |
| Description | Amount |
|---|---|
| OTHER INCREASES IN NET ASSETS | 209 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FIDUCIARY FEES | 6,693 | 4,484 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX PAYMENT 2022 | 432 | |||
| EXCISE TAX PAYMENT 2023 | 230 | |||
| FOREIGN TAX WITHHELD | 188 | 188 |