| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 52,625 | 84,345 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| Computer Equipment | 71,480 | 3,106 | SL | 5.0 | 11,488 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GS HIGH YIELD FUND CLASS P | 376,424 | 376,424 |
| AIR LEASE CORP 4.625% 10/01/2028 USD SER 10Y SR LIEN | 45,749 | 45,749 |
| AMERICAN EXPRESS COMPANY HYBRID 04/25/2030 USD SR | 53,494 | 53,494 |
| AMERICAN HONDA FINANCE MTN 2.35% 01/08/2027 USD SR | 36,694 | 36,694 |
| AMERICAN TOWER CORPORATION 3.6% 01/15/2028 USD SR | 17,603 | 17,603 |
| ANTHEM INC 4.101% 03/01/2028 USD SR LIEN Next Call Dt. | 30,739 | 30,739 |
| AON NORTH AMERICA, INC. 5.15% 03/01/2029 USD SR LIEN | 30,611 | 30,611 |
| AUTOZONE, INC. 5.4% 07/15/2034 SR LIEN Next Call Dt. 04 15 | 19,414 | 19,414 |
| B.A.T. CAPITAL CORPORATION 2.259% 03/25/2028 USD SR | 23,119 | 23,119 |
| BANK OF AMERICA CORPORATION HYBRID MTN 10/22/2030 | 53,607 | 53,607 |
| BANK OF NEW YORK MELLON CORPOR HYBRID MTN | 51,789 | 51,789 |
| BAXTER INTERNATIONAL INC 2.539% 02/01/2032 USD SR | 15,204 | 15,204 |
| BHP BILLITON FINANCE (USA) LIM 5.25% 09/08/2026 USD SR | 17,456 | 17,456 |
| BUNGE LIMITED FINANCE CORP. 2.75% 05/14/2031 USD SR | 29,530 | 29,530 |
| CANADIAN IMPERIAL BANK OF COMM HYBRID 09/11/2030 SR | 54,660 | 54,660 |
| CARDINAL HEALTH, INC. 5.125% 02/15/2029 USD SR LIEN | 19,396 | 19,396 |
| CARRIER GLOBAL CORPORATION 2.7% 02/15/2031 USD SER | 16,684 | 16,684 |
| CENTERPOINT ENERGY RESOURCES C 4.4% 07/01/2032 USD | 37,799 | 37,799 |
| CENTERPOINT ENERGY RESOURCES C 5.25% 03/01/2028 USD | 15,405 | 15,405 |
| CITIGROUP INC. HYBRID 01/29/2031 USD SR LIEN CPN | 46,589 | 46,589 |
| COMCAST CORPORATION 5.65% 06/15/2035 SR LIEN S&P A- | 44,013 | 44,013 |
| CROWN CASTLE INC 5.0% 01/11/2028 USD SR LIEN Next Call | 23,520 | 23,520 |
| CVS HEALTH CORPORATION 5.7% 06/01/2034 USD SR LIEN | 21,735 | 21,735 |
| DOW CHEMICAL CO/THE 5.15% 02/15/2034 USD SR LIEN Next | 29,926 | 29,926 |
| EBAY INC. 2.6% 05/10/2031 USD SR LIEN Next Call Dt. 02 10 | 30,302 | 30,302 |
| ENBRIDGE INC 4.25% 12/01/2026 USD SR LIEN Next Call Dt. | 18,885 | 18,885 |
| ENERGY TRANSFER LP 5.75% 02/15/2033 USD SR LIEN Next | 22,780 | 22,780 |
| EVERSOURCE ENERGY 5.85% 04/15/2031 USD SR LIEN Next | 15,585 | 15,585 |
| FOX CORPORATION 4.709% 01/25/2029 USD SER WI SR LIEN | 23,203 | 23,203 |
| GENERAL MOTORS FINL CO 5.75% 02/08/2031 USD SR LIEN | 22,793 | 22,793 |
| HUMANA INC. 5.375% 04/15/2031 USD SR LIEN Next Call Dt. | 22,072 | 22,072 |
| INTERCONTINENTAL EXCHANGE, INC 3.625% 09/01/2028 SER | 32,034 | 32,034 |
| JPMORGAN CHASE & CO. HYBRID 04/23/2029 USD SR LIEN | 53,751 | 53,751 |
| L3HARRIS TECHNOLOGIES, INC. 4.4% 06/15/2028 USD SR LIEN | 22,638 | 22,638 |
| MORGAN STANLEY HYBRID 12/10/2026 USD SR LIEN CPN | 55,968 | 55,968 |
| MPLX LP 5.0% 03/01/2033 USD SR LIEN Next Call Dt. 12 01 32 | 21,501 | 21,501 |
| NEXTERA ENERGY CAPITAL HOLDING 1.875% 01/15/2027 USD | 23,837 | 23,837 |
| NORFOLK SOUTHERN CORP 2.9% 06/15/2026 USD SR LIEN | 26,407 | 26,407 |
| NUTRIEN LTD. 4.9% 03/27/2028 USD SR LIEN Next Call Dt. 02 | 35,435 | 35,435 |
| NXP B.V. 2.5% 05/11/2031 USD SER WI SR LIEN Next Call Dt. | 29,963 | 29,963 |
| PHILIP MORRIS INTERNATIONAL IN 3.125% 03/02/2028 USD | 24,038 | 24,038 |
| PNC FINANCIAL SERVICES GROUP, HYBRID 01/24/2034 USD SR | 22,933 | 22,933 |
| REALTY INCOME CORP 3.4% 01/15/2028 USD SR LIEN Next | 36,080 | 36,080 |
| RELX CAPITAL INC 4.75% 05/20/2032 USD SR LIEN Next Call | 30,385 | 30,385 |
| ROPER TECHNOLOGIES INC 4.5% 10/15/2029 SR LIEN Next Call | 22,954 | 22,954 |
| SABINE PASS LIQUEFACTION, LLC 4.2% 03/15/2028 USD SER | 46,466 | 46,466 |
| SIMON PROPERTY GROUP, L.P. 2.45% 09/13/2029 USD SR LIEN | 41,707 | 41,707 |
| STATE STREET CORPORATION HYBRID 02/20/2029 SR LIEN | 55,285 | 55,285 |
| THE BANK OF NOVA SCOTIA HYBRID 09/08/2028 SR LIEN CPN | 24,078 | 24,078 |
| THE CIGNA GROUP 5.25% 02/15/2034 USD SR LIEN Next Call | 30,025 | 30,025 |
| TRUIST FINANCIAL CORPORATION HYBRID MTN 01/26/2029 | 23,367 | 23,367 |
| U.S. BANCORP HYBRID 10/21/2033 USD SR LIEN CPN 10/21/22 | 21,710 | 21,710 |
| U.S. TREASURY NOTE 1.250000% 09/30/2028 MS ON THE RUN | 51,114 | 51,114 |
| U.S. TREASURY NOTE 2.000000% 02/15/2025 FA OFF THE RUN | 57,269 | 57,269 |
| U.S. TREASURY NOTE 2.250000% 08/15/2027 FA OFF THE RUN | 436,316 | 436,316 |
| U.S. TREASURY NOTE 2.250000% 11/15/2027 MN OFF THE | 29,394 | 29,394 |
| U.S. TREASURY NOTE 2.625000% 07/31/2029 JJ ON THE RUN | 94,801 | 94,801 |
| U.S. TREASURY NOTE 2.625000% 12/31/2025 JD ON THE RUN | 45,298 | 45,298 |
| U.S. TREASURY NOTE 3.500000% 01/31/2028 JJ ON THE RUN | 30,740 | 30,740 |
| U.S. TREASURY NOTE 3.500000% 01/31/2030 JJ ON THE RUN | 272,701 | 272,701 |
| U.S. TREASURY NOTE 3.875000% 01/15/2026 JJ ON THE RUN | 46,671 | 46,671 |
| U.S. TREASURY NOTE 3.875000% 08/15/2033 FA ON THE RUN | 204,896 | 204,896 |
| U.S. TREASURY NOTE 3.875000% 08/15/2034 FA ON THE RUN | 97,004 | 97,004 |
| U.S. TREASURY NOTE 4.000000% 02/29/2028 FA ON THE RUN | 31,129 | 31,129 |
| U.S. TREASURY NOTE 4.000000% 06/30/2028 JD ON THE RUN | 31,665 | 31,665 |
| U.S. TREASURY NOTE 4.250000% 06/30/2031 JD ON THE RUN | 57,266 | 57,266 |
| U.S. TREASURY NOTE 4.750000% 07/31/2025 JJ ON THE RUN | 71,586 | 71,586 |
| WASTE CONNECTIONS INC 4.25% 12/01/2028 USD SR LIEN | 30,455 | 30,455 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SPDR S&P 500 ETF TRUST (SPY) | 1,058,482 | 1,058,482 |
| ISHARES RUSSELL 2000 ETF (IWM) | 100,537 | 100,537 |
| VANGUARD FTSE EMERGING MKTS ETF (VWO) | 52,408 | 52,408 |
| GS GQG PARTNERS INTERNATIONAL OPPORTUNITIES FUND CLASS P (GGIPX) | 372,875 | 372,875 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FHU HOLDCO, LLC | FMV | 27,604,697 | 27,604,697 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 71,480 | 14,594 | 56,886 | 56,886 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 40,485 | 138,887 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REFUNDABLE DEPOSITS | 248,983 | 142,050 | 142,050 |
| Description | Amount |
|---|---|
| FHU Holdco K-1 Net Income | 1,419,551 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 215,066 | 231,116 | ||
| PR, PRINTING & PUBLICATIONS | 261,164 | 306,254 | ||
| PROGRAM DEVELOPMENT | 182,595 | 242,017 | ||
| FHU Holdco LLC Nondeductible Expenses | 8,866 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FHU Holdco, LLC | 1,300,832 |
| Description | Amount |
|---|---|
| Unrealized Gains on investments | 1,937,627 |
| FHU Holdco Distribution | 5,340,616 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 20,364 | 22,637 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 5,600 | |||
| State UBIT Taxes | 55,953 |