| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dufault CPA Ltd | 17,960 | 17,960 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 43,770.766 shs US Large Cap Value III | 982,081 | 1,385,782 |
| 16,505.927 shs US Small-Cap Value Port | ||
| 19,682.000 shs Short-Term Treasury | 1,142,361 | 1,145,099 |
| 15,741.072 shs Intl Value III Port | ||
| 54,110.610 shs US High Relative Prof | 644,827 | 1,324,628 |
| 44,730.247 shs Emerging Mkts Core | 859,453 | 1,041,320 |
| 303,313.168 shs Baird Core Plus Bond Fd | 3,468,652 | 3,036,165 |
| 115,785.191 shs Two Year Global Fixed | 1,153,465 | 1,125,432 |
| 236,769.478 shs Intmd Term Invmt Grade | 2,333,011 | 2,026,747 |
| 20,363.000 shs Intl Fd FTSE Dev Mkt ETF | ||
| 14,663.000 shs US Small-Cap Value ETF | 1,284,413 | 1,415,419 |
| 22,706.000 shs Total Stk Mkt ETF | 4,371,494 | 6,580,426 |
| 42,452.000 shs Total Bnd Mrkt ETF | 3,522,610 | 3,052,723 |
| 37,256.000 shs Inter-Term Treasury | 2,205,605 | 2,160,848 |
| 9,447.000 shs Intl Small-Cap Value ETF | 588,313 | 614,811 |
| 7,310.000 shs USA Quality Factor ETF | 1,082,082 | 1,301,765 |
| 13,065.000 shs USA Value Factor ETF | 1,303,567 | 1,379,795 |
| 4,497.000 shs USA Momentum Factor ETF | 712,781 | 930,519 |
| 23,868.000 shs Emerging Mkts ETF | 1,196,742 | 1,246,387 |
| 23,607.000 shs Ultra Short-Term Bd ETF | 1,185,104 | 1,190,501 |
| 43,293.000 shs Intl Developed Mkts ETF | 2,731,752 | 2,791,100 |
| 51,544.000 shs Intl Value Factor ETF | 1,379,974 | 1,397,358 |
| 225,000.000 shs Government Money Market | 225,000 | 225,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Principal Life Ins #6113382 | AT COST | 691,000 | 742,468 |
| Principal Life Ins #6531775 | AT COST | 675,000 | 600,256 |
| Principal Life Ins #5121520 | AT COST | 500,000 | 620,103 |
| Principal Life Ins #5121519 | AT COST | 389,922 | 344,489 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Belin McCormick PC | 11,785 | 11,785 | 0 | 0 |
| Fiduciary Insurance Advisors Inc | 14,475 | 14,475 | 0 | 0 |
| FINRA | 12,900 | 12,900 | 0 | 0 |
| Heley Duncan & Melander PLLP | 308,713 | 308,713 | 0 | 0 |
| Larkin Hoffman Attorneys | 3,566 | 3,566 | 0 | 0 |
| Larson King | 359,491 | 359,491 | 0 | 0 |
| Sikowitz Economic Consulting LLC | 16,632 | 16,632 | 0 | 0 |
| SLCG Economic Consulting LLC | 36,121 | 36,121 | 0 | 0 |
| Description | Amount |
|---|---|
| Increase in Grants Payable | 160,669 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 807 | 807 | ||
| Business Meals | 5,814 | 2,907 | ||
| Contract Services | 194,431 | 194,431 | ||
| Dues & Subscriptions | 9,749 | 9,749 | ||
| Events | 27,500 | 27,500 | ||
| Insurance | 8,272 | 8,272 | ||
| KTRN Meeting | 61,103 | 61,103 | ||
| Media | 22,081 | 22,081 | ||
| Miscellaneous Expense | 176 | 176 | ||
| Office Expense | 960 | 960 | ||
| Postage & Delivery | 347 | 347 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Returned Grants | 11,262 | ||
| Settlement Proceeds | 6,261,565 | 6,261,565 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Flagship Insurance Services | 1,260 | 1,260 | 0 | 0 |
| Foster Group Inc | 95,777 | 95,777 | 0 | 0 |
| Other Professional Fees | 9,000 | 9,000 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Excise Taxes | 90,000 | |||
| Foreign Income Taxes | 17,808 | 17,808 |