| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,900 | 950 | 950 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD SCOTTSDALE FDS VANGUARD SHORT TERM TREAS INDEX FD | 383,398 | 385,384 |
| FROST TOTAL RETURN | 305,472 | 303,693 |
| VANGUARD BD INDEX FDS VANGUARD TOTAL BD MARKET ETF | 190,893 | 186,463 |
| JPMORGAN INCOME FUND | 136,560 | 135,606 |
| PALMER SQUARE OPPORTUNISTIC INCOME FUND INSTITUTIONAL CLASS | 258,800 | 263,509 |
| PIMCO ETF TR MTG BKD SECS ACTIVE EXCH TRADED FD | 143,102 | 141,043 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIANT ALTERNATIVE INCOME FUND INSTITUTIONAL CLASS | 364,700 | 347,751 |
| VERSUS CAPITAL REAL ASSETS FUND | 265,800 | 267,768 |
| ISHARES TR CORE S&P 500 ETF | 810,066 | 980,152 |
| ISHARES TR MSCI USA QUALITY FACTOR ETF | 387,476 | 441,995 |
| SPDR SER TR S&P 500 GROWTH ETF | 263,831 | 331,823 |
| SCHWAB STRATEGIC TR US DIVIDEND EQUITY ETF | 182,729 | 269,430 |
| FRANKLIN TEMPLETON ETF TR U S MID CAP EQUITY ETF | 205,309 | 202,631 |
| JANUS DETROIT STR TR HENDERSON SMALL CAP GROWTH ALPHA | 151,433 | 171,085 |
| VANGUARD ADMIRAL FDS INC S&P SMALLCAP 600 INDEX FD ETF | 223,172 | 265,948 |
| VANGUARD INDEX FDS VANGUARD MID-CAP VALUE ETF | 237,977 | 269,509 |
| SCHWAB STRATEGIC TR INTL EQUITY ETF | 421,284 | 431,309 |
| VANGUARD WHITEHALL FDS INTL HIGH DIVID YIELD ETF FD | 197,542 | 209,070 |
| SCHWAB STRATEGIC TR EMERGING MKTS EQUITY ETF | 105,148 | 117,625 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| COHEN & STEERS REAL ASSETS FUND CLASS I | AT COST | 154,500 | 154,810 |
| VICTORY MARKET NEUTRAL INCOME FUND CLASS I | AT COST | 75,000 | 75,798 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSE FEES | 160 | 0 | 0 | |
| INSURANCE & BANK FEES | 1,250 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX | 10,582 | 12,703 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 6,600 | 6,600 | 0 | |
| ORGAL INVESTMENT GROUP | 20,683 | 20,683 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX PAID | 8,250 | 0 | 0 |