| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,500 | 1,250 | 1,250 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD SCOTTSDALE FDS VANGUARD SHORT TERM TREAS INDEX FD | 409,046 | 414,105 |
| FROST TOTAL RETURN | 320,541 | 320,863 |
| VANGUARD BD INDEX FDS VANGUARD TOTAL BD MARKET ETF | 86,187 | 87,551 |
| GLOBAL X FDS U S PFD ETF | 47,686 | 48,901 |
| JPMORGAN INCOME FUND | 143,426 | 144,345 |
| PALMER SQUARE OPPORTUNISTIC INCOME FUND INSTITUTIONAL CLASS | 213,411 | 215,854 |
| PIMCO ETF TR MTG BKD SECS ACTIVE EXCH TRADED FD | 189,726 | 194,705 |
| BLUEBAY DESTRA INTERNATIONAL EVENT- DRIVEN CREDIT FUND | 173,400 | 164,230 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VARIANT ALTERNATIVE INCOME FUND INSTITUTIONAL CLASS | 375,668 | 352,740 |
| ISHARES TR CORE S&P 500 ETF | 806,028 | 1,128,096 |
| ISHARES TR MSCI USA QUALITY FACTOR ETF | 639,323 | 795,275 |
| ISHARES TR MSCI USA MOMENTUM FACTOR ETF | 159,584 | 181,975 |
| SPDR SER TR S&P 500 GROWTH ETF | 242,932 | 357,658 |
| FRANKLIN TEMPLETON ETF TR U S MID CAP EQUITY ETF | 205,309 | 209,906 |
| VANGUARD ADMIRAL FDS INC S&P SMALLCAP 600 INDEX FD ETF | 165,476 | 210,158 |
| VANGUARD INDEX FDS VANGUARD MID-CAP VALUE ETF | 237,977 | 295,499 |
| SCHWAB STRATEGIC TR INTL EQUITY ETF | 352,835 | 469,405 |
| VANGUARD WHITEHALL FDS INTL HIGH DIVID YIELD ETF FD | 167,875 | 236,070 |
| SCHWAB STRATEGIC TR EMERGING MKTS EQUITY ETF | 92,649 | 127,463 |
| HARRISON STREET REAL ASSETS FUND | 109,841 | 113,892 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| COHEN & STEERS REAL ASSETS FUND CLASS I | AT COST | 271,000 | 290,333 |
| VICTORY MARKET NEUTRAL INCOME FUND CLASS I | AT COST | 75,474 | 77,595 |
| Description | Amount |
|---|---|
| BOOK TO TAX ADJUSTMENT | 3,898 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PRINTING POSTAGE SUPPLIES | 11 | 0 | 0 | |
| INSURANCE & BANK FEES | 1,250 | 0 | 0 |
| Description | Amount |
|---|---|
| PRIOR YEAR ADJUSTMENT | 1,316 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX | 12,703 | 13,222 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 6,600 | 6,600 | 0 | |
| ORGAL INVESTMENT GROUP | 21,231 | 21,231 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX PAID | 11,117 | 0 | 0 |