| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 805 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CALVERT SHORT DURATION INC | AT COST | 322,259 | 335,932 |
| LOOMIS SAYLES STRATEGIC | AT COST | 555,020 | 566,444 |
| PIONEER STRATEGIC INC | |||
| AMER CENTURY SM CAP VALUE | |||
| BARON EMERGING MKTS FD CL I | AT COST | 146,662 | 196,927 |
| CAUSEWAY INTL VALUE FD INST CL | AT COST | 530,020 | 594,368 |
| COLUMBIA FDS SER SM CAP GR | AT COST | 130,636 | 211,573 |
| DELAWARE GR CLOBAL & INTL F | AT COST | 260,000 | 382,596 |
| LAZARD GLOBAL LISTED | AT COST | 225,020 | 244,778 |
| T ROWE PRICE MID CAP GROWTH | |||
| VANGUARD EQ INC FD US LARGE CA | AT COST | 550,831 | 658,150 |
| VANGUARD INTL GROWTH | AT COST | 304,611 | 374,690 |
| VANGUARD MID CAP INDX ADM | AT COST | 668,047 | 1,220,849 |
| VANGUARD SM CAP INDX ADM | AT COST | 73,144 | 142,473 |
| VICTORY TRIVALENT INTL SM CAP | AT COST | 218,001 | 328,130 |
| ISHARES CORE MSCI EMERGING ETF | AT COST | 143,866 | 201,660 |
| ISHARE CORE US REIT ETF | AT COST | 160,339 | 182,272 |
| ISHARES MSCI EAFE ETF | AT COST | 441,142 | 624,195 |
| ISHARES MSCI EMERGING MKTS ETF | AT COST | 110,979 | 145,360 |
| ISHARES NORTH AMER NATL RES ET | AT COST | 50,073 | 55,270 |
| SPDR S&P 500 ETF | |||
| VANGUARD MID CAP VALUE | AT COST | 158,499 | 216,391 |
| INVSC QQQ TRUST SRS 1 | AT COST | 180,972 | 737,786 |
| ISHARES CORE MSCI EAFE ETF | AT COST | 538,112 | 733,572 |
| EXPEDIA GROUP INC 2026-02-15 | AT COST | 20,027 | 20,002 |
| EXPEDIA GROUP, IN 3.8%28 2028- | AT COST | 4,918 | 4,974 |
| LOWE'S COMPANIES 3.65%29 2029- | AT COST | 15,707 | 15,802 |
| BATH & BODY WORKS 7.5%29 2029- | AT COST | 15,432 | 15,371 |
| GENUINE PARTS CO 2029-08-15 | AT COST | 14,991 | 15,283 |
| NORDSTROM, INC. 4.375%30 2030- | AT COST | 14,618 | 15,297 |
| PVH CORPORATION SR GLBL NT5.5% | AT COST | 25,988 | 26,451 |
| DICKS SPORTING GOODS INC 2032- | AT COST | 14,945 | 15,644 |
| TAPESTRY INC 2032-03-15 | AT COST | 10,333 | 10,951 |
| YUM! BRANDS, IN 5.375%32 2032- | AT COST | 14,705 | 15,188 |
| MGM RESORTS INTER 6.5%32 2032- | AT COST | 14,833 | 15,455 |
| SERVICE CORP INTL 2032-10-1 | AT COST | 14,776 | 15,266 |
| LKQ CORP 2033-06-15 | AT COST | 15,493 | 16,085 |
| GLOBAL PMTS INC 2026-03-01 | AT COST | 15,464 | 15,925 |
| FISERV INC 2026-07-01 | AT COST | 10,799 | 10,953 |
| FISERV, INC. 3.5%29 2029-07-01 | AT COST | 15,148 | 15,527 |
| GLOBAL PMTS INC SR NT 4.875%30 | AT COST | 11,014 | 11,024 |
| BROWN & BROWN, I 5.65%34 2034 | AT COST | 25,303 | 25,836 |
| TRINITY ACQUISITION PLC 2026-0 | AT COST | 25,940 | 26,005 |
| CROWN AMERICAS L 4.25%26 2026- | AT COST | 14,850 | 14,944 |
| UNITED RENTALS NORTH AMER INC | AT COST | 14,561 | 14,898 |
| IQVIA INC 2029-02-01 | AT COST | 14,537 | 14,765 |
| TRANSDIGM INC 2029-05-01 | AT COST | 15,229 | 15,959 |
| BLOCK FINL LLC 3.875%30 2030-0 | AT COST | 25,157 | 26,026 |
| CDW LLC 3.569%31 2031-12-01 | AT COST | 25,957 | 27,045 |
| B A T CAP CORP 6.421%33 2033-0 | AT COST | 25,552 | 26,522 |
| AT&T INC 2026-03-25 | AT COST | 10,675 | 10,944 |
| LAMAR MEDIA CORP 2031-01-15 | AT COST | 15,191 | 15,999 |
| AT&T INC GLBL NT 2.55%33 | AT COST | 14,865 | 15,390 |
| MOLSON COORS BEVERA 3%26 2026- | AT COST | 3,917 | 3,978 |
| CONAGRA BRANDS INC 2028-11-01 | AT COST | 14,968 | 15,182 |
| PHILIP MORRIS I 5.625%29 2029- | AT COST | 17,920 | 17,884 |
| ALTRIA GROUP, I 6.875%33 2033- | AT COST | 26,352 | 27,151 |
| FLOWERS FOODS INC 2035-03-15 | AT COST | 10,024 | 10,038 |
| CONAGRA BRANDS INC SR GLBL NT | AT COST | 10,057 | 10,236 |
| VERISIGN INC 2027-07-15 | AT COST | 14,945 | 15,002 |
| TRIMBLE INC 2028-06-15 | AT COST | 14,968 | 15,221 |
| QORVO, INC. 4.375%29 2029-10-1 | AT COST | 25,696 | 26,606 |
| TELEDYNE FLIR LLC 2.5%30 2030- | AT COST | 15,046 | 15,737 |
| TWILIO INC SR GLBL NT 31 | AT COST | 15,177 | 15,291 |
| TELEDYNE TECHNOL 2.75%31 2031- | AT COST | 7,068 | 7,410 |
| VONTIER CORP 2.95%31 2031-04-0 | AT COST | 25,106 | 26,648 |
| FLEXTRONICS INTL LTD 2032-01-1 | AT COST | 14,791 | 15,308 |
| MOTOROLA SOLUTION 5.6%32 2032- | AT COST | 25,668 | 26,333 |
| ORACLE CORP 6.25%32 2032-11-09 | AT COST | 25,545 | 25,085 |
| BROADCOM INC 2032-11-15 | AT COST | 15,230 | 15,806 |
| HP INC 2033-01-15 | AT COST | 15,165 | 15,496 |
| NETAPP INC 2035-03-17 | AT COST | 25,584 | 27,269 |
| ENCOMPASS HEALTH 4.5%28 2028-0 | AT COST | 14,621 | 14,974 |
| TENET HEALTHCAR 6.125%28 2028- | AT COST | 10,968 | 11,050 |
| HCA HEALTHCARE, I 3.5%30 2030- | AT COST | 10,155 | 10,589 |
| SILGAN HOLDINGS 4.125%28 2028- | AT COST | 15,435 | 15,752 |
| OLIN CORP 5.625%29 2029-08-01 | AT COST | 10,766 | 11,059 |
| OLIN CORP 2030-02-01 | AT COST | 15,104 | 15,732 |
| STEEL DYNAMICS INC 2030-04-15 | AT COST | 14,926 | 15,473 |
| CROWN CASTLE INC 2028-02-15 | AT COST | 14,607 | 14,887 |
| SBA COMMUNICATI 3.125%29 2029- | AT COST | 22,238 | 22,960 |
| AMERICAN TOWER CORP SR GLBL NT | AT COST | 15,808 | 16,153 |
| AMERICAN TOWER CORP 2033-03-15 | AT COST | 10,247 | 10,552 |
| CROWN CASTLE INC 2034-03-01 | AT COST | 10,199 | 10,501 |
| CARLISLE COMPANIE 2.2%32 2032- | AT COST | 25,724 | 27,069 |
| ALLEGION US HLDG CO INC 2032-0 | AT COST | 15,169 | 15,643 |
| FORTUNE BRANDS 5.875%33 2033-0 | AT COST | 25,811 | 26,452 |
| QUANTA SERVICES, 5.25%34 2034- | AT COST | 25,437 | 26,714 |
| BAIRD CORE PLUS BOND FUND INST | AT COST | 100,000 | 101,078 |
| BLUE OWL CREDIT INCOME CORP CL | AT COST | 100,000 | 99,048 |
| LOOMIS SAYLES BOND INSTL | AT COST | 315,000 | 322,891 |
| STRATEGIC INCOME | AT COST | 300,000 | 305,573 |
| CREDIT SUISSE COMMODITY RETURN | AT COST | 94,356 | 95,664 |
| HARDING LOEVNER INTL EQTY PORT | AT COST | 175,000 | 178,581 |
| T ROWE PRICE INTL DISCOVERY CL | AT COST | 125,000 | 146,278 |
| WILLIAM BLAIR INTERNATIONAL SM | AT COST | 40,000 | 39,301 |
| SPDR S&P 500 ETF IV | AT COST | 993,282 | 2,633,575 |
| TORTOISE CAPITAL SERIES TRUST | AT COST | 98,592 | 99,096 |
| BOW RIVER CAPITAL EVERGREEN FU | AT COST | 100,000 | 166,768 |
| ELM TREE INDUSTRIAL TRUST, INC | AT COST | 350,000 | 380,079 |
| PARTNERS GROUP PRIVATE EQUITY | AT COST | 100,000 | 106,790 |
| ABS LONG SHORT STGY FUND | AT COST | 250,000 | 293,847 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 15,494 |
| Description | Amount |
|---|---|
| 2025 TRANSACTION IN 2026 | 11,866 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MGMT FEES | 1,844 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL ESTIMATES | 6,165 | 0 | 0 | |
| FOREIGN TAX ON QUALIFIED DIV | 6,373 | 0 | 0 | |
| FOREIGN TAX ON NON-QUALIFIED D | 2,517 | 0 | 0 |