| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING/TAX PREPARATION FEES | 5,950 | 2,975 | 2,975 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CLIFFWATER CORPORATE LENDING FUND | FMV | 969,939 | 969,939 |
| FEDERATED HERMES TOTAL RETURN BOND FUND | FMV | 1,473,636 | 1,473,636 |
| GOLDMAN SACHS SMALL CAP VALUE INSIGHTS INSTL FUND | FMV | 258,535 | 258,535 |
| LOOMIS SAYLES SMALL CAP GROWTH INSTL FUND | FMV | 239,823 | 239,823 |
| SCHWAB US MID-CAP INDEX FUND | FMV | 230,113 | 230,113 |
| SCHWAB S&P 500 INDEX FUND | FMV | 2,011,910 | 2,011,910 |
| VANGUARD EQUITY-INCOME ADM FUND | FMV | 1,429,395 | 1,429,395 |
| DIAMOND HILL SHORT DUR | FMV | 252,708 | 252,708 |
| AMERICAN BEACON NINETY ONE GBL FRNCHS | FMV | 832,067 | 832,067 |
| BAILLIE GIFFORD LONG TERM GLOBAL GR | FMV | 766,350 | 766,350 |
| MONDRIAN GLOBAL EQUITY VALUE | FMV | 844,789 | 844,789 |
| SCHWAB INTERNATIONAL INDEX | FMV | 476,944 | 476,944 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 9,383 | 938 | 8,445 | |
| STATE OF OHIO FILING FEE | 225 | 0 | 0 |
| Description | Amount |
|---|---|
| INCREASE IN MARKET VALUE | 408,254 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEES | 35,000 | 35,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 11,705 | 0 | 0 |