| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 2,400 | 0 | 2,400 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AQR Large Cap Defensive Style Fund | AT COST | 92,977 | 158,215 |
| Deleware Small Cap Core Fund Class R6 | AT COST | 117,913 | 144,676 |
| Europacific Growth Fund Class F3 | AT COST | 96,608 | 172,883 |
| Fidelity U.S. Bond Index Fund | AT COST | 241,161 | 258,818 |
| Frost Total Return Bond Fund | AT COST | 320,754 | 321,955 |
| Janus Henerson Enterprise Fund | AT COST | 89,394 | 155,020 |
| Jensen Quality Growth Fund Class I | AT COST | 96,576 | 150,696 |
| JOHCM Emerging Markets | AT COST | 116,097 | 142,342 |
| Vanguard Short Term Investment Grade Fund Admiral Shares | AT COST | 160,306 | 167,442 |
| Vanguard Total Stock Market Index Fund Admiral Shares | AT COST | 353,237 | 482,870 |
| Wells Fargo Special Mid Cap Value Fund Class I | AT COST | 134,629 | 181,027 |
| JPMorgan Income Fund Class I | AT COST | 162,000 | 172,370 |
| Schwab Strategic TR US Dividend Equity ETF | AT COST | 142,391 | 160,478 |
| Schwab International Index Fund | AT COST | 204,000 | 268,342 |
| Victory Market Neutral Income Fund Class I | AT COST | 107,000 | 107,336 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office Expenses | 1,185 | 0 | 1,185 | |
| MN Filing Fee | 25 | 0 | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 11,717 | 11,717 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Taxes | 4,411 | 0 | 0 | |
| Payroll Tax | 1,377 | 0 | 1,377 |