| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL & ACCOUNTING FEES | 2,350 | 470 | 1,880 | |
| PAYROLL FEES | 609 | 122 | 487 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MUTUAL FUNDS | 2,473,859 | 2,563,700 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VIRTU MULTIFAMILY FUND | AT COST | 61,799 | 61,799 |
| OP VISTA, LLC | AT COST | 149,450 | 149,450 |
| OP ELEVEN HUNDRED LLC | AT COST | 120,835 | 120,835 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE/INTERNET/FAX | 764 | 153 | 611 | |
| AUTO EXPENSE | 187 | 37 | 150 | |
| OFFICE | 746 | 149 | 597 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OP VISTA, LLC INCOME | -8,255 | -8,255 | -8,255 |
| VIRTU MULTIFAMILY LLC INCOME | 46,012 | 46,012 | 46,012 |
| OP ELEVEN HUNDRED, LLC | -34,445 | -34,445 | -34,445 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNT MANAGEMENT FEES | 24,607 | 24,607 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 2,089 | 418 | 1,671 | |
| FEDERAL INCOME TAX | 3,210 | 0 | 0 |