| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,700 | 5,700 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES S&P 500 INDEX FUND | 608 | 531 |
| FEDERATED HERMES INTERNATIONAL EQUITY FUND | 7,654 | 5,572 |
| HARBOR LARGE CAP VALUE-RET | 428 | 361 |
| JENSEN QUALITY GROWTH | 74 | 66 |
| T ROWE PRICE GROWTH STOCK | 4,719 | 3,772 |
| PRINCIPAL MIDCAP FUND-R6 | 715 | 731 |
| T ROWE PRICE VALUE FD INC | 4,041 | 3,684 |
| FIDELITY REAL ESTATE ETF | 59,968 | 45,601 |
| INVESCO QQQ TRUST | 74,995 | 71,629 |
| ISHARES CORE S&P MID-CAP ETF | 54,967 | 70,390 |
| ISHARES CORE S&P SMALL CAP ETF | 93,763 | 116,407 |
| WISDOMTREE U.S. QUALITY DIVI | 30,121 | 36,457 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKROCK TOTAL RETURN | AT COST | 3,161 | 2,563 |
| BLACKROCK HIGH YIELD BOND | AT COST | 1,265 | 1,120 |
| FEDERATED TOTAL RETURN BOND | AT COST | 954 | 793 |
| WESTERN ASSET CORE PLUS BOND FD | AT COST | 1,976 | 1,541 |
| BLACKROCK TOTAL RETURN | AT COST | 118,656 | 101,910 |
| BLACKROCK STRATEGIC INCOME | AT COST | 90,124 | 84,434 |
| BLACKROCK HIGH YIELD BOND | AT COST | 37,256 | 30,431 |
| DODGE & COX INCOME FUND | AT COST | 174,232 | 151,851 |
| FEDERATED HERMES TOTAL RETURN | AT COST | 114,590 | 100,419 |
| MFS EMERGING MKTS DEBT FD-R6 | AT COST | 25,687 | 21,057 |
| WESTERN ASSET CORE PLUS BOND FD | AT COST | 263,016 | 208,087 |
| PZENA EMERG MKTS VALUE-INST | AT COST | 16,361 | 17,669 |
| ISHARES S&P 500 INDEX FUND | AT COST | 123,827 | 161,937 |
| FEDERATED HERMES INTERNATIONAL | AT COST | 181,865 | 177,596 |
| SEAFARER OVERSEAS GROWTH & INCOME | AT COST | 22,787 | 22,629 |
| HARBOR LARGE CAP VALUE | AT COST | 94,802 | 114,412 |
| JENSEN QUALITY GROWTH | AT COST | 74,398 | 78,676 |
| T ROWE PRICE GROWTH STOCK | AT COST | 42,342 | 43,270 |
| PRINCIPAL MIDCAP FUND-R6 | AT COST | 73,603 | 92,061 |
| T ROWE PRICE VALUE FD INC | AT COST | 68,440 | 81,712 |
| TOUCHSTONE SANDS EM GR-INST | AT COST | 16,964 | 16,343 |
| AMERICAN BEACON AHL MANAGED | AT COST | 11,903 | 11,597 |
| ANGEL OAK MULTI-STRATEGY INCOME | AT COST | 23,625 | 19,284 |
| BLACKROCK EVENT DRIVEN EQ-IS | AT COST | 22,446 | 23,314 |
| EATON VANCE GLOBAL MACRO | AT COST | 22,055 | 20,655 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENTS - CAMPUS DRIVE | -28,830 | -36,422 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FROM K-1 - CAMPUS DRIVE | 5,582 | 5,582 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMPUS DRIVE | -2,805 | 637 | 0 |
| Description | Amount |
|---|---|
| ADJUSTMENTS TO BASIS | 17,933 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PNC FEES | 18,320 | 18,320 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 621 | 621 | 0 | 0 |
| FEDERAL ESTIMATED TAX PAYMENTS | 3,000 | 0 | 0 | 0 |