| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990PF PREPARATION FEE | 1,500 | 1,500 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESCO OPPENHEIMER | ||
| AMERICAN CENTURY SMALL CAP VALUE | 14,956 | 18,008 |
| BAIRD AGGREGATE | 275,422 | 270,245 |
| BLACKROCK MID CAP GROWTH | 16,182 | 22,012 |
| ISHARES MSCI EAFE INTL INDEX | 61,429 | 81,459 |
| FEDERATED HERMES | 39,523 | 35,859 |
| FIDELITY ADVISOR 688 | 44,748 | 65,180 |
| FIDELITY MID CAP INDEX | 66,454 | 95,366 |
| FIDELITY EMERGING MKTS | ||
| FIRST EAGLE SOGEN | ||
| ISHARES CORE S&P SMALL-CAP | 21,221 | 31,284 |
| ISHARES SHORT TREASURY BOND ETF | ||
| ISHARES TRUST 1 TO 5 YR INV | 51,297 | 52,916 |
| ISHARES MSCI EMR MRK EX CHINA | 41,353 | 46,212 |
| JOHCM INTL SELECT FUND | 30,865 | 32,035 |
| MFS MID CAP VALUE | 26,421 | 30,194 |
| PIMCO INVESTMENT GRADE | ||
| PUTNAM LARGE CAP VALUE | 73,085 | 82,885 |
| VANGUARD HIGH YIELD DIVIDEND | 118,616 | 195,259 |
| VANGUARD GROWTH INDEX | 67,164 | 205,591 |
| WASATCH ULTRA GROWTH FUND | 10,660 | 13,328 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCES | 437 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NET EXCISE TAX | 277 | |||
| ESTIMATED PAYMENTS |