| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 317609295 SEAFARER OVERSEAS GR | |||
| 464287200 ISHARES CORE S&P 500 | AT COST | 467,223 | 804,805 |
| 464287499 ISHARES RUSSELL MID- | |||
| 464288273 ISHARES MSCI EAFE SM | |||
| 552746364 MFS EMERGING MKTS DE | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 42,276 | 52,781 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 63,141 | 60,097 |
| 74440Y884 PGIM HIGH YIELD FUND | |||
| 057071854 BAIRD AGGREGATE BOND | AT COST | 126,830 | 117,138 |
| 00171A852 AMG RR SM CAP VAL-I | AT COST | 33,370 | 33,481 |
| 89154M702 TOUCHSTONE SANDS EM | |||
| 97717X669 WISDOMTREE U.S. QUAL | |||
| 256210105 DODGE & COX INCOME F | AT COST | 114,919 | 117,673 |
| 46432F339 ISHARES MSCI USA QUA | |||
| 921937603 VANGUARD TOTAL BD MK | |||
| 00770X675 PZENA EMERG MKTS VAL | AT COST | 24,152 | 31,318 |
| 04314H576 ARTISAN INTL SM/MID- | |||
| 068278803 BARON SMALL CAP FUND | |||
| 258620566 DOUBLELINE TOTAL RET | |||
| 46429B267 ISHARES U S TREASURY | |||
| 46434V456 ISHARES MSCI INTL QU | |||
| 72201F490 PIMCO INCOME FUND | AT COST | 48,806 | 50,432 |
| 02631W607 AMER FND MULTI-SEC I | AT COST | 35,310 | 35,199 |
| 25434V807 DIMENSIONAL INTERNAT | AT COST | 66,927 | 86,327 |
| 46138E800 INVESCO CHINA TECHNO | AT COST | 30,600 | 27,300 |
| 461418444 WCM FOCUSED INTL GRO | AT COST | 67,981 | 71,340 |
| 464287648 ISHARES RUSSELL 2000 | AT COST | 29,583 | 32,301 |
| 46434G103 ISHARES CORE MSCI EM | AT COST | 28,009 | 30,585 |
| 74440B884 PRUDENTIAL TOTAL RET | AT COST | 67,596 | 67,430 |
| 922020839 VANGUARD CORE BOND F | AT COST | 68,018 | 67,572 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 11,025 | 11,025 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 778 |
| PY RETURN OF CAPITAL ADJ | 20 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEES | 200 | 0 | 200 |
| Description | Amount |
|---|---|
| 2024 TRANSACTIONS POSTED IN 2025 | 1,203 |
| ROUNDNING | 8 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 431 | 431 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 92 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,107 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 184 | 184 | 0 |