| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 256210105 DODGE & COX INCOME F | AT COST | 146,779 | 144,135 |
| 412295305 HARDING LOEVNER EMER | |||
| 461418444 WCM FOCUSED INTL GRO | AT COST | 48,888 | 57,510 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 204,447 | 363,703 |
| 464287242 ISHARES IBOXX $ INVE | |||
| 464287499 ISHARES RUSSELL MID- | AT COST | 15,908 | 100,121 |
| 464287804 ISHARES CORE S&P SMA | AT COST | 20,730 | 31,127 |
| 552746364 MFS EMERGING MKTS DE | AT COST | 65,000 | 56,524 |
| 03463K406 ANGEL OAK MULTI-STRA | |||
| 09250J734 BLACKROCK EVENT DRIV | AT COST | 22,293 | 25,590 |
| 31423A671 FEDERATED HERMES INT | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 59,052 | 88,744 |
| 72201R783 PIMCO 0-5 YEAR HIGH | AT COST | 23,640 | 21,335 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 24,978 | 48,635 |
| 89355J656 TRANSAMERICA SM CAP | AT COST | 35,000 | 25,741 |
| 89609H704 TRIBUTARY SMALL COMP | AT COST | 25,365 | 29,969 |
| 97717X669 WISDOMTREE U.S. QUAL | AT COST | 59,812 | 113,040 |
| 024525669 AMERICAN BEACON AHL | AT COST | 15,924 | 14,132 |
| 057071854 BAIRD AGGREGATE BOND | AT COST | 148,555 | 137,034 |
| 27830W108 EV GL MACR ABS RTRN | AT COST | 24,776 | 28,031 |
| 411512528 HARBOR CAPITAL APPRE | AT COST | 22,451 | 77,652 |
| 55273H353 MFS VALUE FUND-R6 | AT COST | 41,275 | 94,762 |
| 14949P208 CAUSEWAY CAP MGMT TR | |||
| 00191K609 AQR MANAGED FUTURES | AT COST | 13,643 | 14,684 |
| 00770X675 PZENA EMERG MKTS VAL | AT COST | 20,000 | 23,636 |
| 025072349 AVANTIS US LARGE CAP | AT COST | 44,707 | 51,524 |
| 05465G101 AXONIC STRATEGIC INC | AT COST | 22,738 | 22,713 |
| 128119880 CALAMOS MARKET NEUTR | AT COST | 21,829 | 22,211 |
| 25434V807 DIMENSIONAL INTERNAT | AT COST | 45,038 | 52,495 |
| 360873137 GOTHAM ABSOLUTE RETU | AT COST | 27,286 | 27,159 |
| 46434V456 ISHARES MSCI INTL QU | AT COST | 34,934 | 37,860 |
| 46435G326 ISHARES CORE MSCI DE | AT COST | 39,584 | 43,632 |
| 48121L114 JPMORGAN STRAT INC O | AT COST | 27,286 | 27,262 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 13,455 | 13,455 | ||
| NON-ALLOCABLE LEGAL FEES | 172,684 | 172,684 |
| Description | Amount |
|---|---|
| PY RETURN OF CAPITAL ADJUSTMENT | 22 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING ADJ | 240 |
| ROUNDING | 3 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 393 | 393 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 1,419 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 2,261 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 220 | 220 | 0 |