| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,200 | 3,100 | 3,100 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC | 33,255 | 133,308 |
| APPLE INC | 5,386 | 400,672 |
| BALL CORP | 5,667 | 198,468 |
| BLACKROCK FUNDING INC | 10,351 | 30,753 |
| BOEING CO | 11,579 | 30,090 |
| BROADCOM INC | 8,538 | 69,552 |
| CALVERT EQUITY FUND CLASS | 15,000 | 18,302 |
| CELANESE CORP | 8,437 | 15,226 |
| CVS HEALTH CORPORATION | 23,648 | 33,667 |
| DIAGEO PLC - ADR | 20,567 | 31,782 |
| GARMIN LTD | 28,975 | 67,035 |
| INTERPUBLIC GROUP COS | 19,139 | 28,020 |
| INVESCO OPPENHEIMER DEVELOPING MARKETS FUND CLASS R6 | 87,234 | 105,714 |
| ISHARES RUSSELL 2000 GROWTH ETF | 34,200 | 71,955 |
| ISHARES RUSSELL 2000 VALUE ETF | 31,840 | 53,355 |
| ISHARES RUSSELL MID-CAP ETF | 86,533 | 265,200 |
| ISHARES RUSSELL MID-CAP GROWTH | 55,308 | 126,750 |
| ISHARES RUSSELL MID-CAP VALUE | 52,461 | 97,005 |
| JP MORGAN CHASE & CO | 11,824 | 47,942 |
| LAM RESEARCH CORP | 13,989 | 54,173 |
| MANULIFE FINANCIAL CORP | 19,099 | 39,923 |
| MICROSOFT CORP | 16,610 | 295,050 |
| MONDELEZ INTERNATIONAL INC | 17,373 | 24,191 |
| NIKE INC | 12,177 | 18,161 |
| SPDR PORTFOLIO S&P EMERGING MARKETS | 10,246 | 11,511 |
| TARGET CORP | 6,106 | 27,036 |
| TE CONNECTIVITY PLC | 20,018 | 43,606 |
| TOTALENERGIES SE | 19,967 | 24,525 |
| UNION PACIFIC COPR | 4,294 | 68,412 |
| UNITED PARCEL SERVICE | 16,227 | 32,156 |
| VANGUARD FTSE DEVELOPED MARKETS | 57,554 | 71,730 |
| VIRTUS KAR SMALL-CAP CORE FUND | 40,000 | 51,163 |
| VISA INC - CLASS A SHARES | 20,093 | 37,925 |
| WALT DISNEY CO | 5,881 | 33,405 |
| WASTE MANAGEMENT INC | 19,824 | 40,358 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BAIRD AGGREGATE BOND FUND INSTITUTIONAL SHARES | AT COST | 200,000 | 203,372 |
| INVESCO BALANCED RISK COMMODITY STRATEGY FUND | AT COST | 50,000 | 48,460 |
| INVESCO OPTIMUM YIELD DIVERSIFIED | AT COST | 24,908 | 27,928 |
| ISHARES CORE TOTAL US AGGREGATE BOND ETF | AT COST | 288,615 | 290,700 |
| ISHARES CORE TOTAL US BOND | AT COST | 100,901 | 101,700 |
| NEUBERGER BERMAN LONG SHORT FUND | AT COST | 50,662 | 65,928 |
| PIMCO ENHANCED SHORT MATURITY EXCHANGE | AT COST | 75,210 | 75,255 |
| PIMCO TOTAL RETURN FUND | AT COST | 50,000 | 50,839 |
| SPDR BLOOMBERG INVESTMENT GRADE | AT COST | 60,537 | 61,460 |
| VANGUARD HIGH YIELD CORPORATE BOND | AT COST | 96,500 | 98,905 |
| VANGUARD REAL ESTATE ETF | AT COST | 51,608 | 80,172 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 30,436 | 15,218 | 15,218 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 1,361 | 0 | 1,361 | |
| INSURANCE | 2,114 | 0 | 2,114 | |
| CONTRACT LABOR | 3,300 | 0 | 3,300 | |
| POSTAGE | 157 | 0 | 157 | |
| OFFICE EXPENSE | 770 | 0 | 770 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT - BALL CORP STOCK | 5,667 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKERAGE FEES | 27,333 | 27,333 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 801 | 801 | 0 | |
| CURRENT EXCISE TAX | 0 | 0 | 0 |