| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BLACKROCK FDS V 30488.837 SHRS | 296,047 | 296,047 |
| ISHARES TRUST ISHARES IBONDS DEC 2024 TERM 11900 SHRS | 296,429 | 296,429 |
| FIRST TRUST PREFERRED SECURITIES AND INCOME ETF 3100 SHRS | 52,266 | 52,266 |
| VANGUARD INTERMEDIA TE TERM CORPORATE BOND EFT 1280 SHRS | 104,038 | 104,038 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| WISDOMTREE TRUST EMERGING MARKETS HIGH DIVIDEND 2225 SHRS | 90,513 | 90,513 |
| AB LARGE CAP GROWTH FUND 3496.503 SHRS | 287,448 | 287,448 |
| ENTERPRISE PRODUCTS PARTNERS 9550 SHRS | 251,643 | 251,643 |
| ISHARES U S UTILITIES ETF REAVES UTILITY INCOME FUND 2680 SHRS | 214,212 | 214,212 |
| REAVES UTILITY INCOME FUND COMMON SHARES OF BENEFICIAL 14500 SHRS | 387,730 | 387,730 |
| VANGUARD RUSSELL 1000 GROWTH ETF 6700 SHRS | 522,734 | 522,734 |
| VANGUARD RUSSELL 1000 VALUE ETF 8085 SHRS | 586,486 | 586,486 |
| VANGUARD INDEX FUNDS VANGUARD MID-CAP VALUE ETF 4015 SHRS | 582,215 | 582,215 |
| JAMF HOLDING CORP 82300 SHRS | 1,486,338 | 1,486,338 |
| VANGUARD INDEX FUNDS SMALL-CAP VALUE ETF 3445 SHRS | 619,997 | 619,997 |
| ISHARES TR CONV BD ETF 1000 SHRS | 49,800 | 49,800 |
| VANGUARD INTERNATIONAL HIGH 750 SHRS | 49,868 | 49,868 |
| PARTNERS GROUP EQUITY LLC-CLASS I 17899.975 SHRS | 151,153 | 151,153 |
| BLACKSTONE PRIVATE CR FD SHS CL I COMMON STOCK 7987.22 SHRS | 201,518 | 201,518 |
| BLUE OWL CREDIT INCOME CORP COM CL I 55902.594 SHRS | 528,280 | 528,280 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 84,905 | 0 | 84,905 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACTORS FEES | 1,750 | 0 | 0 | |
| MISCELLANEOUS | 331 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 64,849 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 3,268 | 3,268 | 0 | |
| COMMUNITY RELATIONS & OFFICE MANAGEMENT SERVICES | 90 | 0 | 90 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 22,550 | 0 | 0 |