| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990PF PREPARATION FEE | 1,500 | 1,500 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PUBLICLY TRADED SECURITIES | PURCHASE | 169,623 | 125,934 | 43,689 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN CENTURY SMALL CAP VALUE | 14,724 | 17,579 |
| BAIRD AGGREGATE | 296,753 | 283,570 |
| BLACKROCK MID CAP GROWTH | 23,775 | 32,726 |
| ISHARES MSCI EAFE INTL INDEX | 79,501 | 99,039 |
| FEDERATED HERMES | 43,578 | 40,033 |
| FIDELITY ADVISOR 688 | 31,063 | 62,921 |
| FIDELITY MID CAP INDEX | 55,694 | 89,481 |
| ISHARES CORE US AGGREGATE BOND ETF | 60,839 | 58,528 |
| ISHARES CORE S&P SMALL-CAP | 26,949 | 39,405 |
| ISHARES TRUST 1 TO 5 YR INV | ||
| ISHARES MSCI EMR MRK EX CHINA | 39,816 | 44,526 |
| JOHCM INTL SELECT FUND | 30,589 | 31,276 |
| MFS MID CAP VALUE | 22,177 | 25,646 |
| PUTNAM LARGE CAP VALUE | 70,020 | 87,201 |
| VANGUARD HIGH YIELD DIVIDEND | 112,862 | 214,102 |
| VANGUARD GROWTH INDEX | 57,776 | 235,919 |
| WASATCH ULTRA GROWTH FUND | 16,668 | 20,564 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCES | 1,732 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NET EXCISE TAX | 137 | |||
| ESTIMATED PAYMENTS | 170 |