| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 2,888 | 0 | 2,888 |
| 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 | 158,583 | 200,142 |
| American Europacific Growth Fund Class | AT COST | 6,594 | 6,673 |
| American Europacific Growth Fund Class F3 | AT COST | 37,243 | 64,493 |
| Cohen & Steers Real Assets Fund Class I | AT COST | 84,400 | 84,569 |
| Frost Total Return Bond Fund | AT COST | 233,811 | 227,150 |
| Ishares Tr Msci Usa Quality Factor Etf | AT COST | 148,670 | 152,258 |
| Janus Henderson Enterprise Fund | AT COST | 102,831 | 148,353 |
| JOHCM Emerging Markets | AT COST | 64,483 | 72,201 |
| JPMorgan Income Fund Class I | AT COST | 102,537 | 101,012 |
| Macquarie Small-Cap Core Fund Class R6 | AT COST | 49,009 | 72,764 |
| Pimco Etf Tr Mtg Bkd Secs Active Exch Traded Fd | AT COST | 94,998 | 93,614 |
| Schwab International Index Fund | AT COST | 92,205 | 122,342 |
| Schwab Strategic TR US Dividend Equity ETF | AT COST | 93,912 | 140,917 |
| Spdr Ser Tr S&P 500 Growth Etf | AT COST | 159,485 | 203,750 |
| Vanguard 500 Index Fund Admiral Shares | AT COST | 378,450 | 398,215 |
| Vanguard Admiral Fds Inc S&P Small Cap 600 Index Fd ETF | AT COST | 61,380 | 75,288 |
| Vanguard BD Index FDS Vanguard Total BD Market ETF | AT COST | 147,521 | 142,957 |
| Vanguard Scottsdale FDS Vangaurd Short-Term Treas Index FD | AT COST | 325,715 | 325,517 |
| Vanguard Whitehall FDS INTL High Divid Yield ETF FD | AT COST | 78,269 | 82,949 |
| Victory Market Neutral Income Fund Class I | AT COST | 58,033 | 58,609 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office Expenses | 206 | 0 | 206 | |
| MN Filing Fee | 25 | 0 | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 12,067 | 12,067 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Tax | 1,377 | 0 | 1,377 | |
| Federal Tax | 3,466 | 0 | 0 |