| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 317609295 SEAFARER OVERSEAS GR | AT COST | 123,281 | 125,639 |
| 461418444 WCM FOCUSED INTL GRO | AT COST | 132,543 | 201,464 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 1,225,002 | 1,767,617 |
| 543069405 LONGLEAF PARTNERS FD | AT COST | 110,685 | 98,588 |
| 552746364 MFS EMERGING MKTS DE | AT COST | 91,000 | 82,487 |
| 557492485 MADISON MID CAP FUND | |||
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 44,107 | 85,145 |
| 74440Y884 PGIM HIGH YIELD FUND | AT COST | 112,443 | 106,045 |
| 89355J656 TRANSAMERICA SM CAP | |||
| 89609H704 TRIBUTARY SMALL COMP | |||
| 936793686 WASATCH INTL OPPORTU | |||
| 00171A852 AMG RR SM CAP VAL-I | AT COST | 55,562 | 58,705 |
| 413838566 OAKMARK INTL SM CAP- | |||
| 89154M702 TOUCHSTONE SANDS EM | AT COST | 88,080 | 100,393 |
| 94987W513 ALLSPRING SPECIAL MI | |||
| 957663669 WESTERN ASSET CORE P | |||
| 00770X675 PZENA EMERG MKTS VAL | AT COST | 80,310 | 94,953 |
| 09260B382 BLACKROCK STRATEGIC | |||
| 256210105 DODGE & COX INCOME F | AT COST | 294,286 | 309,330 |
| 258620533 DOUBLELINE FLEXIBLE | |||
| 464287440 ISHARES BARCLAYS 7-1 | |||
| 464288877 ISHARES MSCI EAFE VA | |||
| 46432F339 ISHARES MSCI USA QUA | |||
| 46434V456 ISHARES MSCI INTL QU | AT COST | 150,167 | 172,631 |
| 25434V807 DIMENSIONAL INTERNAT | AT COST | 79,440 | 97,613 |
| 258620566 DOUBLELINE TOTAL RET | AT COST | 141,441 | 143,138 |
| 46429B267 ISHARES U S TREASURY | AT COST | 215,642 | 217,114 |
| 46429B697 ISHARES MSCI USA MIN | |||
| 94987W794 ALLSPRING CORE BOND | AT COST | 213,592 | 215,483 |
| 97717X669 WISDOMTREE U.S. QUAL | AT COST | 132,913 | 162,076 |
| 025072349 AVANTIS US LARGE CAP | AT COST | 154,133 | 149,000 |
| 09252M883 BLACKROCK TOTAL RETU | AT COST | 294,486 | 286,129 |
| 411512460 HARBOR MID CAP VALUE | AT COST | 59,698 | 57,310 |
| 46435G326 ISHARES CORE MSCI DE | AT COST | 119,289 | 123,974 |
| 589619824 MERIDIAN SMALL CAP G | AT COST | 63,012 | 57,449 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 2,023 | 2,023 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 162 |
| ROC ON CY SALES | 395 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEES | 200 | 0 | 200 |
| Description | Amount |
|---|---|
| RETURN OF PY GRANT | 5,636 |
| COST BASIS ADJ | 309 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 1,700 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 907 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 1,260 | 1,260 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 356 | 356 | 0 |