| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 5,440 | 5,440 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SHELL INTERNATIONAL FINANCE | 4,959 | 4,893 |
| VERIZON COMMUNICATIONS INC | 5,310 | 4,943 |
| CVS HEALTH CORP | 4,271 | 3,878 |
| WELLS FARGO & CO | 5,014 | 4,846 |
| CITIGROUP INC FXD | 5,007 | 4,843 |
| COMCAST CORP | 5,236 | 4,877 |
| JP MORGAN CHASE & CO | 6,964 | 6,814 |
| GOLDMAN SACHS GROUP INC | 5,376 | 4,691 |
| BANK OF AMERICA CORP | 5,183 | 4,515 |
| AMAZON.COM INC | 4,963 | 4,270 |
| AT&T INC | 4,236 | 4,030 |
| ABBVIE INC | 5,067 | 4,947 |
| UNITEDHEALTH GROUP INC | 4,157 | 3,951 |
| ENTERPRISE PRODUCTS OPERATING | 4,754 | 4,325 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADVANCED MICRO DEVICES | 4,365 | 4,914 |
| AIR LIQUIDE ADR | 6,569 | 7,377 |
| ALCON INC | 8,617 | 7,551 |
| ALIBABA GROUP HLDG LTD | 1,701 | 1,952 |
| AMERICA MOVIL SA DE CV ADR L | 2,039 | 1,946 |
| ANGLO AMERN PLC SPONSORED ADR | 0 | 0 |
| ANHUI CONCH CEMENT ADR | 2,846 | 1,446 |
| AON PLC CL A | 0 | 0 |
| ASE TECHNOLOGY HLDG CO LTD ADR | 2,079 | 2,789 |
| ASHTEAD GROUP PLC ADR | 0 | 0 |
| ASML HOLDING NV NY REG NEW | 8,235 | 15,740 |
| ASMPT LIMITED UNSPONSORD ADR | 1,150 | 1,154 |
| ASTRAZENECA PLC ADR | 5,872 | 11,597 |
| ATS CORPORATION (ATS) | 0 | 0 |
| B&M EUROPEAN VALUE RET SA ADR | 3,719 | 3,412 |
| BANCO DO BRASIL SA SPON ADR | 1,766 | 1,870 |
| BB SEGURIDADE PARTICIPACOES | 1,859 | 2,061 |
| BBB FOODS INC CLASS A | 1,603 | 2,178 |
| BE SEMICONDUCTOR IND NV | 3,439 | 5,977 |
| BEIERSDORF AG UNSPONS ADR | 8,499 | 9,039 |
| BIDVEST GROUP LTD SPONS ADR | 1,079 | 1,406 |
| BOOKING HOLDINGS INC | 0 | 0 |
| BRUNELLO CUCINELLI S PA ADR (B | 4,712 | 5,948 |
| CEMEX SAB DE CV | 1,972 | 1,805 |
| CHINA CONSTRUCTION BANK CORP | 3,857 | 3,754 |
| CHINA MERCHANTS BK CO LTD UNSP | 2,342 | 2,503 |
| CHINA SHENHUA LTD ADR | 0 | 0 |
| COMMERCIAL INTL BNK LTD SP ADR | 0 | 0 |
| CSL LTD | 4,251 | 5,239 |
| DEUTSCHE BOERSE AG UNSPON ADR | 6,563 | 8,106 |
| DIAGEO PLC SPON ADR NEW | 0 | 0 |
| DIPLOMA PLC ADR (DPMAY) | 5,239 | 6,522 |
| DISCO CORP ADR (DSCSY) | 4,302 | 6,253 |
| DLOCAL LTD (DLO) | 0 | 0 |
| E.ON SE | 10,420 | 8,291 |
| ENGIE BRASIL ENERGIA SAADR | 1,144 | 776 |
| FERRARI | 4,496 | 8,991 |
| FLUTTER ENTERTAINMENT | 5,824 | 7,494 |
| FREEE K K COM STK | 2,676 | 2,449 |
| GALP ENERGIA SA LISBOA ADR | 0 | 0 |
| GLOBANT S.A | 5,422 | 5,853 |
| GREEK ORGANISATION OF FOOTBALL | 1,052 | 1,203 |
| GRUPO FINANCIERO BANORTE SAB | 1,303 | 1,436 |
| HDFC BANK LTD ADR | 0 | 0 |
| HEMNET GROUP AB ADR | 2,553 | 4,813 |
| HENGAN INTL GROUP CO LTD ADR | 3,518 | 1,358 |
| HIMAX TECHNOLOGIES, INC. | 2,250 | 1,503 |
| HONG KONG EXCHANGES & CLEARING | 11,177 | 11,309 |
| HOYA CORP SPONS ADR(HOCPY) | 7,130 | 8,041 |
| ICON PLC | 8,613 | 7,554 |
| INFOSYS LIMITED ADR | 659 | 1,385 |
| JAPAN EXCHANGE GROUP INC (JPXG | 0 | 0 |
| JD COM INC SPON ADR CL A | 1,822 | 1,583 |
| KASIKORNBANK PUB CO LTD UNSPON | 985 | 1,204 |
| KB FINANCIAL GRP INC SONS ADR | 2,580 | 2,929 |
| KEYENCE CORP | 7,902 | 8,585 |
| KIMBERLY CLARK SPON ADR | 1,535 | 1,271 |
| KT CORP SPON ADR | 1,522 | 1,692 |
| L OREAL CO ADR | 0 | 0 |
| LENOVO GROUP LTD SPONS ADR | 2,442 | 3,218 |
| LIFE HEALTHCARE GRP HLDGS LTD | 1,804 | 1,559 |
| LONZA GROUP AG ZUERICH ADR | 4,831 | 9,637 |
| LVMH MOET HENNESSY LOUIS VUITT | 0 | 0 |
| M&A RESEARCH INSTITUTE HOLDING | 5,536 | 2,123 |
| MASTERCARD INC CL A | 5,724 | 14,752 |
| MERCADOLIBRE | 9,356 | 12,682 |
| MICRON TECH INC (MU) | 0 | 0 |
| MOBILE TELESYSTEMS PJSC | 1,534 | 1,534 |
| MOL MAGYAR OLAJ GDR | 1,308 | 1,240 |
| NEDBANK GRP LTD SPON ADR | 1,114 | 2,015 |
| NESTLE SPON ADR REP REG SHR | 0 | 0 |
| NETEASE.COM INC | 2,277 | 2,208 |
| NOMURA RESH INST LTD ADR | 9,100 | 10,079 |
| NOVO NORDISK A/S ADR | 12,396 | 15,054 |
| NU HLDGS LTD ORD SHS CL A (NU) | 3,124 | 3,440 |
| PDD HOLDINGS INC ADR (PDD) | 0 | 0 |
| PETROLEO BRASILEIRO SA | 1,684 | 1,942 |
| PING AN INSURANCE ADR | 3,332 | 2,170 |
| PJSC GAZPROM SPON ADR | 1,158 | 1,158 |
| PJSC LUKOIL SPONSORED ADR | 1,356 | 1,356 |
| PT ASTRA INTERNATIONAL TBK ADR | 2,075 | 1,492 |
| PT BK MANDIRI PERSERO TBK UNSP | 1,240 | 1,757 |
| PT TELEKOMUNIKASI INDONESIA | 2,028 | 1,617 |
| PT UNITED TRACTORS ADR | 1,480 | 1,170 |
| SANLAM LTD ADR | 1,934 | 2,136 |
| SARTORIUS STEDIM BIOTECH SADR | 0 | 0 |
| SBERBANK RUSSIA | 1,482 | 1,482 |
| SCHIBSTED ADR (SBSNY) | 5,310 | 5,610 |
| SCHLUMBERGER LTD | 1,013 | 883 |
| SEA LIMITED ADR | 5,680 | 8,647 |
| SHINHAN FINANCIAL GROUP CO LTD | 2,257 | 2,077 |
| SHOPIFYINC | 5,068 | 8,474 |
| SIG GROUP AG NAMEN AKT | 0 | 0 |
| SINOPHARM GROUP CO LTD ADR | 1,856 | 2,070 |
| SOCIEDAD QUIMICA Y MINERA ADS | 1,510 | 748 |
| STANDARD BANK GROUP LTD SPON | 1,976 | 2,010 |
| TAIWAN SMCNDCTR MFG CO LTD ADR | 8,887 | 31,204 |
| TECK RESOURCES LTD | 3,436 | 4,499 |
| TENCENT HLDGS LTD UNSPON ADR | 16,497 | 18,347 |
| TERNIUM S.A. ADR | 1,238 | 870 |
| TINGYI CAYMAN ISLANDS HLDGS CO | 2,300 | 1,705 |
| TOTAL ENERGIES SE SPONSORED AD | 0 | 0 |
| UNILEVER PLC (NEW) ADS | 2,433 | 2,381 |
| VALE S.A | 2,163 | 1,623 |
| VIBRA ENERGIA SA ADR | 1,419 | 1,115 |
| VISA INC CL A | 0 | 0 |
| VODACOM GROUP LIMITED | 2,022 | 1,155 |
| WOLTERS KLUWER NV SPON ADR | 3,564 | 5,809 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES CORE MSCI EAFE ETF | 327,121 | 342,474 | |
| ISHARES CORE MSCI EMERGING | 92,382 | 84,283 | |
| ISHARES CORE S&P SMALL CAP | 192,824 | 297,844 | |
| ISHARES CORE S&P U.S. GROWTH | 171,974 | 431,567 | |
| ISHARES CORE S&P U.S. VALUE | 276,102 | 457,117 | |
| ISHARES CORE U.S. AGGREGATE | 328,042 | 290,894 | |
| ISHARES S&P MIDCAP 400 INDEX | 191,840 | 318,404 | |
| SPDR BLOOMBERG 1-3 MONTH T-B | 168,810 | 168,780 | |
| SPDR BLOOMBERG HIGH YIELD BO | 229,683 | 200,296 | |
| FED NATL MTG ASSN | 3,521 | 3,327 | |
| FED NATL MTG ASSN POOL MA4587 | 0 | 0 | |
| FHLMC 20 YR GOLD RB5163 | 0 | 0 | |
| FEDERAL NTL MTG ASSN PL MA4438 | 3,302 | 3,165 | |
| FEDERAL NTL MTG ASSN PL MA4512 | 2,085 | 2,001 | |
| FHLMC 30 YR GOLD RA6815 | 6,501 | 5,889 | |
| FED NTL MTG ASSN POOL FS4377 | 12,259 | 11,601 | |
| FED NTL MTG ASSN POOL MA4600 | 8,467 | 8,178 | |
| FED NTL MTG ASSN POOL FS6943 | 800 | 800 | |
| FED NTL MTG ASSN POOL MA4656 | 5,849 | 5,555 | |
| FED NTL MTG ASSN POOL MA4732 | 6,503 | 6,358 | |
| FHLMC 30 YR GOLD SD8267 | 4,266 | 4,164 | |
| FED NTL MTG ASSN POOL MA4842 | 0 | 0 | |
| FED NTL MTG ASSN POOL MA5071 | 3,569 | 3,514 | |
| FHLMC 30 YR GOLD SD8340 | 2,663 | 2,612 | |
| BLACKROCK HI YIELD BD | 219,992 | 200,408 | |
| WA SMASH SRS CR PLS COMPLETION | 124,432 | 86,927 | |
| WESTERN ASSET SMASH SERIES C | 32,347 | 29,946 | |
| WESTERN ASSET SMASH SERIES M | 54,197 | 40,161 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST RECEIVABLE | 1,087 | 1,363 | 1,363 |
| DIVIDEND RECEIVABLE | 1,159 | 1,256 | 1,256 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEES | 25 | 25 | ||
| STATE FILING PENALTY | 100 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| other misc. income | 81 | 81 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 86 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 32,137 | 32,137 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX EXPENSE | 2,463 | 2,463 | ||
| EXCISE TAX EXPENSE | 1,000 |