| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Hanlon, Stirton & Midkiff CPAs | 4,300 | 4,300 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Ishares TR Core 1.5 YR USD | 288,578 | 295,223 |
| Ishares Incorporated Core | 121,301 | 157,265 |
| Ishares TR Core MSCI EAFE | 327,405 | 386,864 |
| Ishares TR Core S&P MCP ETF | 208,342 | 255,897 |
| Ishares TR Core US | 746,384 | 775,295 |
| Ishares TR MSCI Min VOl | 212,815 | 225,129 |
| Ishares TrR Core S&P SCP ETF | 167,645 | 203,998 |
| SPDR S&P Dividend ETF | 172,479 | 186,180 |
| Vanguard Inderx FUnds S&P 500 ETF | 752,438 | 972,808 |
| Ishares TR MSCI USA SMCP | 105,026 | 116,077 |
| Ishares TR Broad USD High | 144,068 | 150,873 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GHP Credit Opportunity Fund LP | FMV | 156,347 | 298,424 |
| SVP II LLC | FMV | 19,381 | 665,468 |
| SVP Real Estate LLC | FMV | 28,353 | 278,993 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SPORTS VENTURE PARTNERS II, LP | -2,961 | -2,961 | -2,961 |
| SPORTS VENTURE PARTNERS REAL ESTATE | -3,324 | -3,324 | -3,324 |
| GRANITE HALL PARTNERS CREDIT OPPORTUNITY FUND LP | -877 | -877 | -877 |
| Description | Amount |
|---|---|
| Tax accounting difference from LLC Income | 31,580 |
| Prior Period GAAP to tax adjustment | 81,445 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Raymond James Investment Fees | 25,712 | 25,712 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 4,149 | 0 | 0 | |
| Foreign Taxes Raymond James | 1,114 | 1,114 | 0 |