| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COLEMAN HUNTOON & BROWN | 1,233 | 0 | 0 | 1,233 |
| STEVEN R. ARMSTRONG CPA | 34,032 | 7,138 | 0 | 26,894 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JPM MANAGED EQUITIES | 15,535,317 | 27,162,553 |
| JPM LARGE CAP - SEG | 8,235,357 | 12,427,087 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| JPM MANAGED FIXED INCOME | AT COST | 13,795,780 | 14,190,778 |
| JPM ALTERNATIVE ASSETS | AT COST | 1,947,651 | 4,284,532 |
| EAGLE CAPITAL | AT COST | 5,595,403 | 9,097,391 |
| BAO LARGE CAPITAL | AT COST | 6,032,930 | 9,589,813 |
| EDGE LARGE CAPITL | AT COST | 3,199,974 | 5,465,218 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WYRICK ROBBINS | 2,575 | 0 | 0 | 2,575 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 924 | 0 | 767 | 157 |
| POSTAGE | 668 | 0 | 554 | 114 |
| OFFICE EXPENSES | 12,125 | 0 | 10,064 | 2,061 |
| INSURANCE | 12,473 | 0 | 7,172 | 5,301 |
| MAINTENANCE & REPAIRS | 6,936 | 0 | 5,757 | 1,179 |
| FROM AIF VII PRIV. INV., LLC | 2,704 | 2,704 | 0 | 0 |
| FROM JPM US RE INC/GROWTH, LP | 16,134 | 16,134 | 0 | 0 |
| IT CONSULTING | 8,265 | 0 | 4,752 | 3,513 |
| EQUIPMENT LEASING | 4,313 | 0 | 3,579 | 733 |
| IRS PENALTY | 612 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM AIF VII PRIV. INV., LLC | 12 | 12 | |
| EXPENSE REIMBURSEMENT | 462,414 | 462,414 |
| Description | Amount |
|---|---|
| BOOK TAX DIFFERENCE ON APOLLO K-1 | 176,298 |
| UNLOCATED | 4 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MISCELLANEOUS | 74 | 74 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUSTEE FEE | 77,950 | 0 | 0 | 77,950 |
| INVESTMENT MANAGEMENT FEE | 252,250 | 252,250 | 0 | 0 |
| STRATEGY CONSULTANT | 14,000 | 0 | 0 | 14,000 |
| RICHARD KRASNO | 45,148 | 0 | 25,960 | 19,188 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 102,500 | 0 | 0 | 0 |
| PAYROLL TAXES | 18,441 | 0 | 10,732 | 7,709 |
| FOREIGN TAX | 9,877 | 9,877 | 0 | 0 |