| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 230001703 CULLEN INTERNATIONAL | AT COST | 9,024 | 10,039 |
| 464287507 ISHARES CORE S&P MID | AT COST | 16,348 | 24,301 |
| 464287804 ISHARES CORE S&P SMA | AT COST | 16,273 | 19,011 |
| 464288885 ISHARES MSCI EAFE GR | AT COST | 18,884 | 21,109 |
| 808524888 SCHWAB INTERNATIONAL | AT COST | 14,810 | 15,792 |
| 46090E103 INVESCO QQQ TRUST ET | AT COST | 23,242 | 34,252 |
| 00769G741 HAMLIN HIGH DIVIDEND | AT COST | 29,222 | 44,885 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 48,382 | 47,572 |
| 97717X669 WISDOMTREE U.S. QUAL | AT COST | 66,718 | 105,128 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 51,459 | 50,985 |
| 09260B309 BLACKROCK CORE BOND | AT COST | 52,818 | 50,617 |
| 31421N881 FEDERATED STRAT VAL | AT COST | 45,290 | 49,971 |
| 36381Y108 MONDRIAN INT'L EQUIT | AT COST | 9,200 | 8,483 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 18,038 | 28,845 |
| 31428Q739 FEDERATED TOTAL RETU | AT COST | 16,049 | 15,896 |
| 46429B267 ISHARES U S TREASURY | AT COST | 23,685 | 23,692 |
| 46429B697 ISHARES MSCI USA MIN | |||
| 46434V456 ISHARES MSCI INTL QU | AT COST | 19,322 | 19,785 |
| 74440B884 PRUDENTIAL TOTAL RET | AT COST | 15,807 | 15,965 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 4,350 | 4,350 |
| Description | Amount |
|---|---|
| PRIOR YEAR RETURN OF CAPITAL | 165 |
| RETURN OF CAPITAL ADJUSTMENT | 12 |
| 2024 TRANSACTION POSTED IN 2025 | 447 |
| ADJUSTMENT TO INCOME | 4 |
| Description | Amount |
|---|---|
| 2023 TRANSACTION POSTED IN 2024 | 1,182 |
| ROUNDING | 5 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 282 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 418 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 196 | 196 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 110 | 110 | 0 |