| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 2,625 | 0 | 2,625 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Allspring Special Mid Cap Value Fund Institutional Class | AT COST | 103,956 | 150,088 |
| American Europacific Growth Fund Class F3 | AT COST | 63,046 | 100,313 |
| Deleware Small Cap Core Fund Class R6 | AT COST | 77,776 | 101,543 |
| Frost Total Return Bond Fund | AT COST | 223,898 | 215,282 |
| Global X FDS U S PED ETF | AT COST | 56,399 | 53,641 |
| Janus Henderson Enterprise Fund | AT COST | 124,487 | 153,704 |
| JOHCM Emerging Markets | AT COST | 67,262 | 71,515 |
| JPMorgan Income Fund Class I | AT COST | 101,642 | 98,086 |
| Schwab International Index Fund | AT COST | 86,277 | 118,107 |
| Schwab Strategic TR US Dividend Equity ETF | AT COST | 155,678 | 195,959 |
| SPDR SER TR S&P 500 GROWTH ETF | AT COST | 112,980 | 124,395 |
| Vanguard Admiral Fds Inc S&P Small Cap 600 Index Fd ETF | AT COST | 95,600 | 109,010 |
| Vanguard BD Index FDS Vanguard Total BD Market ETF | AT COST | 276,353 | 263,971 |
| Vanguard Scottsdale FDS Vangaurd Short-Term Treas Index FD | AT COST | 310,736 | 311,424 |
| Vanguard Total Stock Market Index Fund Admiral Shares | AT COST | 233,140 | 411,892 |
| Invesco Exchange- Traded FD TR II Equal Weight 0-30 Year | AT COST | 81,687 | 88,104 |
| Vanguard Whitehall FDS INTL High Divid Yield ETF FD | AT COST | 83,585 | 86,769 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office Expenses | 464 | 0 | 464 | |
| MN Filing Fee | 25 | 0 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Excise Tax Refund | 3,218 | 3,218 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 11,217 | 11,217 | 0 | |
| Professional Fees | 760 | 0 | 760 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Tax | 1,377 | 0 | 1,377 | |
| Federal Tax | 680 | 0 | 0 |