| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 3,150 | 0 | 3,150 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Allspring Special Mid Cap Value Fund Institutional Class | AT COST | 181,683 | 214,033 |
| American Europacific Growth Fund Class | AT COST | 8,600 | 9,098 |
| American Europacific Growth Fund Class F3 | AT COST | 33,755 | 67,131 |
| Cohen & Steers Real Assets Fund Class I | AT COST | 99,112 | 107,549 |
| Frost Total Return Bond Fund | AT COST | 245,711 | 239,347 |
| Ishares Tr Msci Usa Quality Factor Etf | AT COST | 253,339 | 296,937 |
| Janus Henderson Enterprise Fund | AT COST | 108,731 | 154,477 |
| JOHCM Emerging Markets | AT COST | 56,264 | 82,848 |
| JPMorgan Income Fund Class I | AT COST | 111,437 | 111,375 |
| Pimco Etf Tr Mtg Bkd Secs Active Exch Traded Fd | AT COST | 139,221 | 143,072 |
| Schwab International Index Fund | AT COST | 76,605 | 129,394 |
| Spdr Ser Tr S&P 500 Growth Etf | AT COST | 136,985 | 211,799 |
| Vanguard 500 Index Fund Admiral Shares | AT COST | 341,597 | 422,451 |
| Vanguard BD Index FDS Vanguard Total BD Market ETF | AT COST | 67,712 | 68,737 |
| Vanguard Scottsdale FDS Vangaurd Short-Term Treas Index FD | AT COST | 348,811 | 351,851 |
| Vanguard Whitehall FDS INTL High Divid Yield ETF FD | AT COST | 69,552 | 97,290 |
| Victory Market Neutral Income Fund Class I | AT COST | 60,097 | 61,789 |
| Global X FDS | AT COST | 35,152 | 36,042 |
| Ishares Tr Msci USA Momentum Factor | AT COST | 79,023 | 90,112 |
| Nomura Small Cap Core Fund Class R6 | AT COST | 39,108 | 58,502 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office Expenses | 1,006 | 0 | 1,006 | |
| MN Filing Fee | 25 | 0 | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 12,641 | 12,641 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Tax | 1,377 | 0 | 1,377 | |
| Federal Tax | 8,537 | 0 | 0 |