| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 35,320 | 3,532 | 31,788 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 7,296 SH ISHARES TR CORE S&P 500 ETF | 2,138,064 | 2,738,845 |
| 23,349 SH ISHARES TR RUSSELL 1000 GROWTH ETF | 3,440,753 | 5,628,208 |
| 23,665 SH ISHARES TR CORE MSCI EAFE ETF | 1,363,333 | 1,635,015 |
| 24,845 SH ISHARES INC CORE MSCI EMERGING MKTS ETF | 1,311,884 | 1,541,384 |
| 3,711 SH SPDR GOLD SHS | 596,591 | 661,894 |
| 54,951.912 SH AMG PANTHEON FUND LLC CLASS 3 | 750,000 | 873,186 |
| 327.964 SH STONE RIDGE ALTERNATIVE LENDING RISK PREMIUM FUND | 16,619 | 17,592 |
| 2,178.555 SH STONE RIDGE REINSURANCE RISK PREMIUM INTERVAL FUND | 96,922 | 88,166 |
| 5,000.225 SH VERSUS CAPITAL MULTI-MANAGER REAL ESTATE INCOME FUND | 135,639 | 136,256 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARTNERSHIPS | AT COST | 2,329,990 | 2,960,388 |
| Description | Amount |
|---|---|
| K-1 INVESTMENT BOOK/TAX FLOW THROUGH DIFFERENCES | 175,445 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES | 328 | 33 | 295 | |
| DUES AND SUBSCRIPTIONS | 650 | 65 | 585 | |
| INSURANCE | 999 | 0 | 999 | |
| OTHER DED K-1 | 62,330 | 62,330 | 0 | |
| BANK CHARGES | 15 | 2 | 13 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORDINARY PT INCOME | -39,924 | -39,924 | -39,924 |
| RENTAL INCOME FROM EPI K-1 | -24 | -24 | -24 |
| ROYALTY INCOME FROM K-1 | 10,777 | 10,777 | 10,777 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES ON INVESTMENTS | 5,372 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 87,739 | 87,739 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 30,688 | 0 | 0 | |
| FOREIGN TAX | 5,543 | 5,543 | 0 |