NPORT-EX 2 forumnport.htm NQ

 

FORUM CRE INCOME FUND
SCHEDULE OF INVESTMENTS (Unaudited)
September 30, 2021
 
Shares             Fair Value
    PREFERRED STOCKS — 1.8%      
    REAL ESTATE INVESTMENT TRUSTS - 1.0%      
11,000   Armada Hoffler Properties, Inc.       $ 296,230
12,500   Hersha Hospitality Trust - Series E         309,250
             

605,480

    SPECIALTY FINANCE - 0.8%      
18,000   Annaly Capital Management, Inc. - Series F(a)      

  465,120

             
               
    TOTAL PREFERRED STOCKS (Cost $983,990)    

  1,070,600

               
Shares             Fair Value
    PRIVATE INVESTMENT FUNDS — 8.8%      
    REAL ESTATE FUND - 8.8%      
24   CRIMSON PE BS, LLC,(c),(d)         621,000
94   CRIMSON PE LB, LLC,(c),(d)         2,561,500
16   CRIMSON PE PP, LLC(b),(c),(d)         400,000
60   CRIMSON PE SH, LLC,(c),(d)         1,578,750
             

5,161,250

               
    TOTAL PRIVATE INVESTMENT FUNDS (Cost $4,850,000)    

  5,161,250

               
Principal Amount ($)       Spread Coupon Rate (%) Maturity Fair Value
    ASSET BACKED SECURITIES — 71.4%      
    AGENCY CMBS2.1%      
1,040,000   Freddie Mac Multifamily Structured Credit Risk(e),(f) SOFR30A + 7.750% 7.8000 01/25/51   1,247,570
             
    NON AGENCY CMBS69.3%      
1,900,000   BCP Trust 2021-330N(e),(f) US0001M + 4.634% 4.7180 06/15/38   1,895,611
2,500,000   BSREP Commercial Mortgage Trust 2021-DC(e),(f) US0001M + 3.850% 3.9340 08/15/38   2,513,120
4,000,000   BX Commercial Mortgage Trust 2021-SOAR(e),(f) US0001M + 3.750% 3.8340 06/15/38   4,015,430
2,000,000   BX Commercial Mortgage Trust 2021-VINO(e),(f) US0001M + 3.952% 4.0360 05/15/38   2,029,929
1,315,000   CGDB Commercial Mortgage Trust 2019-MOB(e),(f) US0001M + 2.550% 2.6340 11/15/36   1,302,922
2,000,000   CIM Retail Portfolio Trust 2021-RETL(e),(f) US0001M + 3.750% 3.8340 08/15/36   2,008,104
1,500,000   CSMC 2020-TMIC(e),(f) US0001M + 6.750% 7.0000 12/15/35   1,550,190
3,000,000   CSMC 2021-BPNY(e),(f) US0001M + 3.714% 3.7980 08/15/23   3,003,846
 
 

 

FORUM CRE INCOME FUND
SCHEDULE OF INVESTMENTS (Unaudited) (Continued)
September 30, 2021
 
Principal Amount ($)       Spread Coupon Rate (%) Maturity Fair Value
    ASSET BACKED SECURITIES — 71.4% (Continued)      
    NON AGENCY CMBS 69.3% (Continued)      
4,653,175   CSMC 2021-WEHO(e),(f),(h) US0001M + 3.969% 4.0530 04/15/23 $ 4,664,862
5,800,000   DBCCRE 2014-ARCP Mortgage Trust(a),(e),(h)   5.0990 01/10/34   5,887,428
2,089,131   Extended Stay America Trust  Series 2021-ESH E(e),(f),(h) US0001M + 2.850% 2.9340 07/15/38   2,116,114
2,884,991   Extended Stay America Trust 2021-ESH  Series 2021-ESH F(e),(f),(h) US0001M + 3.700% 3.7840 07/15/38   2,928,102
2,500,000   Great Wolf Trust 2019-WOLF(e),(f),(h) US0001M + 3.131% 3.2150 12/15/36   2,456,848
2,000,000   MBRT 2019-MBR(e),(f) US0001M + 4.000% 4.0840 11/15/36   1,998,533
2,000,000   STWD Trust 2021-FLWR(e),(f) US0001M + 1.924% 2.0080 07/15/36   2,003,240
              40,374,279
  TOTAL ASSET BACKED SECURITIES (Cost $41,175,539)    

41,621,849

             
Principal Amount ($)       Spread Coupon Rate (%) Maturity Fair Value
    COLLATERALIZED MORTGAGE OBLIGATIONS — 10.9%      
    Collateralized Mortgage Backed Securities10.9%      
3,000,000   Multifamily Connecticut Avenue Securities Trust  Series 2019-01 B10(e),(f) US0001M + 5.500% 5.5860 10/15/49   3,049,200
1,500,000   Multifamily Connecticut Avenue Securities Trust(e),(f) US0001M + 8.750% 8.8360 10/15/49   1,624,916
1,500,000   Multifamily Connecticut Avenue Securities Trust  Series 2020-01 CE(e),(f) US0001M + 7.500% 7.5860 03/25/50   1,656,113
              6,330,229
  TOTAL COLLATERALIZED MORTGAGE OBLIGATIONS (Cost $5,798,456)    

6,330,229

             
Principal Amount ($)         Coupon Rate (%) Maturity Fair Value
    LOANS — 23.1%      
    MEZZANINE LOAN23.1%      
7,406,050   Bruckner Mezzanine Loan   11.6500 03/31/24   7,406,050
1,938,110   FCREIF EASTLAKE THORNTON, LLC   10.3500 09/27/22   1,938,110
1,578,832   FCREIF NIMBUS EVERETT   12.0000 08/31/23   1,578,832
1,956,959   ROYAL URBAN RENWAL, LLC LOAN   12.0000 10/01/24   1,956,959
614,952   TRENT DEVELOPMENT - KERF APARTMENTS LOAN   12.0000 09/23/23   614,952
              13,494,903
  TOTAL LOANS (Cost $13,495,300)    

13,494,903

             
 
 

 

FORUM CRE INCOME FUND
SCHEDULE OF INVESTMENTS (Unaudited) (Continued)
September 30, 2021
 
Shares             Fair Value
    SHORT-TERM INVESTMENTS — 4.9%      
    MONEY MARKET FUNDS - 4.9%      
2,860,595   UMB Money Market Fiduciary, Institutional Class, 0.01% (Cost $2,860,595)(g)       $ 2,860,595
             
 
    TOTAL INVESTMENTS - 120.9% (Cost $69,163,880)     $ 70,539,426
    LIABILITIES IN EXCESS OF OTHER ASSETS - (20.9)%    

(12,210,207)

    NET ASSETS - 100.0%        

$ 58,329,219

           
               
 

 

 

 

Shares             Fair Value
    REPURCHASE AGREEMENTS — -19.2%      
    REPURCHASE AGREEMENTS - -19.2%      
(3,343,000)   LP Reverse Repo ARCP 10/14/2021 1.3831%       $ (3,343,000)
(1,977,000)   LP Reverse Repo ESAF 10/14/2021 1.2831%         (1,977,000)
(1,487,000)   LP Reverse Repo ESA 10/14/2021 1.0831%         (1,487,000)
(2,894,000)   RBC Reverse Repo CSMC 10/29/2021 1.5796%         (2,894,000)
(1,493,000)   RBC Reverse Repo GWT 11/12/2021 1.5728%         (1,493,000)
             

(11,194,000)

               
    TOTAL REPURCHASE AGREEMENTS (Cost $(11,194,000))    

(11,194,000)

               
    TOTAL SECURITIES SOLD SHORT - (Proceeds - $11,194,000)    

$ (11,194,000)

           
   
PORTFOLIO COMPOSITION AS OF SEPTEMBER 30, 2021  
   
Types of Holdings % of Net Assets  
Asset Backed Securities 71.4%  
Loans 23.1%  
Collateralized Mortgage Obligations 10.9%  
Private Investment Funds 8.8%  
Short-Term Investments 4.9%  
Preferred Stocks 1.8%  
Liabilities in Excess of Other Assets (20.9)%  
  100.0%  
   
                   

 

 
 

 

   
LLC  - Limited Liability Company
LP  - Limited Partnership
REIT  - Real Estate Investment Trust
   
SOFR30A United States 30 Day Average SOFR Secured Overnight Financing Rate
US0001M ICE LIBOR USD 1 Month
US0003M ICE LIBOR USD 3 Month
   
   
   
   
(a) Variable rate security; the rate shown represents the rate on September 30, 2021.
(b) Non-income producing security.
(c) Illiquid security.  The total fair value of these securities as of September 30, 2021 was $5,161,250, representing 8.80% of net assets.
(d) The value of this security has been determined in good faith under policies of the Board of Trustees.
(e) Security exempt from registration under Rule 144A or Section 4(2) of the Securities Act of 1933. The security may be resold in transactions exempt from registration, normally to qualified institutional buyers.  As of September 30, 2021 the total market value of 144A securities is 47,952,078 or 82.2% of net assets.
(f) Variable or floating rate security, the interest rate of which adjusts periodically based on changes in current interest rates and prepayments on the underlying pool of assets.
(g) Rate disclosed is the seven day effective yield as of September 30, 2021.
(h) This security has been pledged as collateral for securities sold under agreements to repurchase.