| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 8,700 | 0 | 8,700 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JPMorgan TR I Income FD CL I | 81,936 | 81,936 |
| Federated HRMS Instl HIYD BD CL IS | 136,850 | 136,850 |
| Baird FDS Inc Core Plus BD FD Instl CL SHS | 245,317 | 245,317 |
| Lord Abbett Short Duration Income Fund CL I | 81,424 | 81,424 |
| Nuveen INVT TR V | 86,583 | 86,583 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| First Eagle Overseas Fund, CL I | 115,079 | 115,079 |
| Vanguard FTSE Developed Markets ETF | 121,091 | 121,091 |
| Brown Advisory Sustainable Growth Fund Inv Class | 80,554 | 80,554 |
| Ishares Core S&P 500 ETF | 190,097 | 190,097 |
| JPMorgan TR II Equity Income Fd CL I | 68,320 | 68,320 |
| MFS Growth Fund CL I | 57,777 | 57,777 |
| Vanguard Whitetail FDS High Divid Yield Index Fd ADM | 120,972 | 120,972 |
| Ishares Core S&P Mid Cap ETF | 93,123 | 93,123 |
| Madison FDS Mid Cap FD CL I | 98,827 | 98,827 |
| Federated HRMS Kaufmann SM C CL IS | 55,139 | 55,139 |
| First Eagle FDS Small Cap Opportunity Fd CL I | 55,569 | 55,569 |
| Ishares Cor S&P Small Cap ETF | 37,671 | 37,671 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Cohen & Steers Rlty SHS Inc Com CL I | FMV | 99,547 | 99,547 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Minnesota Filing Fee | 25 | 0 | 25 | |
| Miscellaneous Expense | 3,222 | 0 | 3,222 | |
| In-kind Expenses | 28,195 | 0 | 0 | |
| Event Expense | 51,960 | 0 | 0 | |
| Program Expenses | 2,500 | 0 | 2,500 |
| Description | Amount |
|---|---|
| Unrealized gain on investments. | 522,746 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 14,315 | 14,315 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Excise Tax | 415 | 0 | 0 |