| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BAIRD AGGREGATE | AT COST | 337,678 | 344,234 |
| INVESCO OPPENHEIMER DEV | |||
| DELAWARE SMALL CAP CORE | |||
| DODGE & COX STOCK FUND | AT COST | 315,294 | 322,780 |
| GOLDMAN SACHS GQG PTNRS | AT COST | 97,514 | 104,429 |
| JENSEN QUALITY GROWTH Y | |||
| PIMCO COMMODITY REAL | |||
| T ROWE PRICE OVERSEAS | AT COST | 156,407 | 199,515 |
| TOUCHSTONE MIDCAP R6 | |||
| WILLIAM BLAIR LARGE CAP | AT COST | 105,984 | 111,848 |
| BALLOUN FAMILY FOUNDATION, LLC | |||
| GOLDMAN SACHS ACTVBETA | AT COST | 134,317 | 234,163 |
| ISHARES TOTAL US STOCK | AT COST | 383,102 | 664,942 |
| ISHARES ETF CORE MSCI EAFE | AT COST | 1,114,259 | 1,315,867 |
| ISHARES CORE MSCI EMERGING MKT | AT COST | 79,935 | 100,964 |
| PIMCO ENHANCED SHRT | AT COST | 79,034 | 79,469 |
| SECTOR SPDR ENGY SELECT | |||
| VANGUARD MID CAP | AT COST | 119,442 | 189,514 |
| FIDELITY DISRUPTIVE | AT COST | 249,323 | 301,857 |
| INVESCO BULLETSHARES | AT COST | 799,436 | 802,346 |
| INVESCO BULLETSHARS 2028 | AT COST | 799,790 | 802,308 |
| INVSC BLTSHRS 2029 CORP | AT COST | 799,519 | 801,900 |
| INVSC BULLETSHA 2026 CRP | AT COST | 800,158 | 801,205 |
| INVSC BULLETSHR 2027 CRP | AT COST | 799,982 | 802,016 |
| ISHARES CORE S&P 500 | AT COST | 1,493,674 | 1,712,350 |
| SPDR GOLD SHARES ETF | AT COST | 247,648 | 323,785 |
| STATE STRET ENRGY SLECT | AT COST | 52,521 | 52,668 |
| STE STRT FINCL SLCT | AT COST | 249,956 | 268,592 |
| VANGUARD GROWTH ETF | AT COST | 401,155 | 403,948 |
| VANGUARD SMALL CAP | AT COST | 299,061 | 298,183 |
| VANGUARD SMALL CAP VALUE | AT COST | 299,068 | 307,519 |
| 91282CKB6 US TREASU NT | AT COST | 2,004,242 | 2,002,578 |
| 91282CKK6 US TREASU NT | AT COST | 1,505,193 | 1,506,152 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MCKINSEY CASH DEPOSITS IN TRAN | 12,545,595 | 0 | 0 |
| Description | Amount |
|---|---|
| GRANTS DEPOSITED AFTER YEAR END | 10,000 |
| CY PURCHASE OF ACCRUED INTEREST | 75,917 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJUSTMENT | 317 |
| RECOVERY OF GRANTS PAID | 15,000 |
| TAX LOT BASIS ADJUSTMENT | 1,169 |
| ROUNDING | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEE | 35,095 | 35,095 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 8,045 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,654 | 0 | 0 |