| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 316092857 FIDELITY REAL ESTATE | |||
| 317609295 SEAFARER OVERSEAS GR | AT COST | 22,266 | 21,638 |
| 461418444 WCM FOCUSED INTL GRO | AT COST | 27,224 | 35,572 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 243,254 | 367,925 |
| 552746364 MFS EMERGING MKTS DE | AT COST | 19,726 | 17,789 |
| 557492485 MADISON MID CAP FUND | AT COST | 10,618 | 17,365 |
| 936793686 WASATCH INTL OPPORTU | |||
| 46090E103 INVESCO QQQ TRUST ET | |||
| 24610C840 DELAWARE VALUE FUND- | |||
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 11,134 | 18,835 |
| 74440Y884 PGIM HIGH YIELD FUND | AT COST | 24,361 | 23,109 |
| 89355J656 TRANSAMERICA SM CAP | |||
| 89609H704 TRIBUTARY SMALL COMP | |||
| 97717X669 WISDOMTREE U.S. QUAL | AT COST | 27,385 | 34,800 |
| 01878T855 ALLIANCE BERNSTEIN C | |||
| 413838566 OAKMARK INTL SM CAP- | AT COST | 8,569 | 10,877 |
| 543069405 LONGLEAF PARTNERS FD | AT COST | 21,343 | 17,679 |
| 77958B402 T ROWE PRICE INSTITU | |||
| 90386H404 LYRICAL US VALUE EQU | |||
| 957663669 WESTERN ASSET CORE P | |||
| 00171A852 AMG RR SM CAP VAL-I | AT COST | 16,352 | 18,097 |
| 00770X675 PZENA EMERG MKTS VAL | AT COST | 15,154 | 17,186 |
| 09260B382 BLACKROCK STRATEGIC | |||
| 256210105 DODGE & COX INCOME F | AT COST | 63,953 | 65,750 |
| 258620533 DOUBLELINE FLEXIBLE | |||
| 464288877 ISHARES MSCI EAFE VA | |||
| 52106N616 LAZARD US CONCENTRAT | |||
| 89154M702 TOUCHSTONE SANDS EM | AT COST | 17,862 | 19,030 |
| 94987W513 ALLSPRING SPECIAL MI | |||
| 25434V807 DIMENSIONAL INTERNAT | AT COST | 17,980 | 19,514 |
| 258620566 DOUBLELINE TOTAL RET | AT COST | 32,654 | 32,258 |
| 46429B267 ISHARES U S TREASURY | AT COST | 41,390 | 41,548 |
| 46429B697 ISHARES MSCI USA MIN | |||
| 46434V456 ISHARES MSCI INTL QU | AT COST | 31,689 | 32,925 |
| 94987W794 ALLSPRING CORE BOND | AT COST | 46,023 | 45,693 |
| 04314H576 ARTISAN INTL SM/MID- | AT COST | 12,499 | 11,693 |
| 09252M883 BLACKROCK TOTAL RETU | AT COST | 61,329 | 58,878 |
| 411512460 HARBOR MID CAP VALUE | AT COST | 19,852 | 20,229 |
| 589619824 MERIDIAN SMALL CAP G | AT COST | 17,370 | 18,470 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - INCOME (ALLOCABLE | 15,000 | 15,000 |
| Description | Amount |
|---|---|
| RETURN OF CAPITAL ADJUSTMENT | 157 |
| 2024 TRANSACTION POSTED IN 2025 | 994 |
| ADJUSTMENT TO INCOME | 7 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 10,000 | 0 | 10,000 |
| Description | Amount |
|---|---|
| 2023 TRANSACTION POSTED IN 2024 | 817 |
| PY WASH SALES ADJUSTMENT | 28 |
| ROUNDING ADJ FOR SALES AND TRANSACTIONS | 5 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PNC AGENT FOR TRUSTEE FEES | 5,014 | 5,014 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 142 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 354 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 261 | 261 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 71 | 71 | 0 |