| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 16,510 | 8,255 | 8,255 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN AXLE 6.875% | 40,648 | 39,950 |
| ATI INC 5.875% | 77,899 | 78,000 |
| BANDWIDTH INC | 78,182 | 80,336 |
| BEAZER HOMES USA 5.875% | 81,005 | 78,803 |
| BLACKSTONE MORT 4.375% | 78,547 | 78,271 |
| CEDAR FAIR, LP 5.375% | 44,762 | 44,719 |
| CEDAR FAIR, LP 6.5% | 37,539 | 35,100 |
| CENTENE CORP | 38,225 | 35,775 |
| CROWN AMERICAS L 4.75% | 36,260 | 35,685 |
| DANA INC 5.375% | 82,885 | 78,901 |
| ENACT HOLDINGS 6.25% | 43,989 | 46,033 |
| FUBOTV INC 3.25% | 77,475 | 79,352 |
| GRAND CANYON UN 5.125% | 79,645 | 80,502 |
| GRIFFON CORP 5.75% | 77,397 | 80,000 |
| HECLA MINING CO 7.25% | 26,473 | 26,065 |
| HILTON WORLDWIDE 4.875% | 54,639 | 51,870 |
| MARRIOTT VACATIO 4.75% | 156,126 | 157,973 |
| MGP INGREDIENTS 1.875% | 78,294 | 79,146 |
| ONEMAIN FIN COR 3.5% | 77,789 | 79,000 |
| PEBBLERBOOK HOTE 1.75% | 64,327 | 70,457 |
| PENNYMAC CROP 5.5% | 77,138 | 78,632 |
| REDFINE CORP 0.5% | 78,739 | 81,509 |
| SBA COMMUNICATIONS 3.875% | 64,646 | 71,280 |
| SERVICE CORP | 42,654 | 39,900 |
| SHEA HOMES LIMIT | 78,400 | 78,309 |
| SNAP INC 0%27 | 62,499 | 69,696 |
| SPIRIT AEROSYSTE 3.85% | 77,244 | 79,600 |
| SUMMIT HOTEL PROP 1.5% | 78,110 | 79,009 |
| TEGNA, INC. | 44,009 | 43,505 |
| TELEFLEX INC 4.625% | 83,109 | 79,600 |
| TENET HEALTHCARE 6.125% | 73,475 | 73,091 |
| THE SCOTT MIRAC 5.25% | 79,268 | 78,000 |
| TITAN INTERNTNL 7% | 53,731 | 53,066 |
| TREEHOUSE FOODS, IN 4% | 78,536 | 84,574 |
| V.F. CORP | 77,768 | 80,257 |
| WESTERN DIGITAL 4.75% | 16,967 | 17,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BROWN ADVISORY GROUP HOLDINGS, LLC | AT COST | 17,156 | 117,070 |
| CONTINENTAL REALTY VALUE-ADD MULTIFAMILY PARALLEL FUND I, LP | AT COST | 239,727 | 239,727 |
| PIMCO TOTAL RETURN ESG | AT COST | 5,850,022 | 5,944,727 |
| LAZARD INTERNATIONAL QUALITY GR INSTL | AT COST | 2,770,278 | 2,665,048 |
| SEAFARER OVERSEAS GR AND INCOME INSTL | AT COST | 742,355 | 1,090,481 |
| T ROWE PRICE CAP APPR FD COST | AT COST | 6,966,709 | 8,590,074 |
| VANGUARD ESG INTERNATIONAL STOCK | AT COST | 4,291,510 | 4,957,322 |
| VANGUARD ESG US STOCK | AT COST | 13,604,621 | 22,491,181 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 680 | 0 | 680 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PASSTHROUGH INVESTMENT EXPENSES | 5,357 | 5,357 | 0 | |
| INSURANCE | 6,056 | 0 | 6,056 | |
| BANK FEES | 1,729 | 0 | 1,729 | |
| IT SUPPORT | 3,600 | 0 | 3,600 | |
| MEMBERSHIPS & SUBSCRIPTIONS | 7,695 | 0 | 7,695 | |
| PAYROLL PROCESSING FEES | 985 | 0 | 985 | |
| SOFTWARE | 2,138 | 0 | 2,138 | |
| WEBSITE AND SYSTEM SUPPORT | 6,278 | 0 | 4,846 | |
| OFFICE EXPENSE | 1,762 | 0 | 1,762 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REIMBURSEMENT | 25,737 | 25,737 | |
| REWARDS | 400 | 400 | |
| PARTNERSHIP INCOME REPORTED ON K-1 | -429 | -429 | -429 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO BASIS OF PASSTHROUGH INVESTMENTS | 2,412 |
| PRIOR PERIOD ADJUSTMENT | 229 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 62,319 | 62,319 | 0 | |
| CONSULTING FEES | 50,000 | 0 | 50,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 63,971 | 0 | 0 | |
| PAYROLL TAX | 13,293 | 0 | 13,293 |