| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEES | 2,000 | 1,000 | 1,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FROSTLOW DURATION BOND | AT COST | 168,449 | 165,409 |
| MINERAL INTEREST | AT COST | 3 | 3 |
| COHEN & STEERS INSTL REALTY FD | |||
| FROST CREDIT FUND INSTL* | AT COST | 8,562 | 8,279 |
| ARTISAN HIGH INCOME FD | AT COST | 16,504 | 15,618 |
| ISHARES S&P 500 STK INDEX | AT COST | 83,995 | 111,513 |
| FIDELITY CONSERVATIVE INC BD I | AT COST | 129,364 | 129,977 |
| VANGUARD SHORT-TERM INV GRADE | AT COST | 86,529 | 84,121 |
| ISHARES RUSSELL MID-CAP GROWTH | AT COST | 9,913 | 13,055 |
| ISHARES S&P MIDCAP 400/VALUE E | AT COST | 10,398 | 12,246 |
| SCHWAB US DIVIDEND EQUITY ETF | AT COST | 24,626 | 26,391 |
| VANGUARD FTSE EMERGING MARKETS | |||
| VANGUARD GROWTH ETF | AT COST | 27,581 | 37,350 |
| ABERDEEN PHYSICAL PRECIOUS MET | |||
| FLEXSHARES GLBL UPSTREAM NAT R | |||
| HARTFORD WORLD BOND FD INSTL | AT COST | 15,546 | 15,798 |
| ISHARES MSCI EAFE ETF | AT COST | 12,788 | 12,627 |
| ISHARES 20 YEAR TREASURY BOND | AT COST | 80,951 | 78,772 |
| ISHARES MSCI EMERGING MKTS EX- | AT COST | 15,727 | 14,140 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ROYALTY FEES | 54 | 54 | 0 | |
| MISC INVESTMENT EXP | 318 | 318 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT | 114 | 0 | 0 | |
| FEDERAL ESTIMATED PAYMENT | 288 | 0 | 0 |