| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,750 | 3,750 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AQR LARGE CAP MULTI-STYLE FD | AT COST | 555,212 | 607,328 |
| CAUSEWAY INT'L OPP FD | AT COST | 661,073 | 814,064 |
| CHAMPLAIN MID CAP FD | AT COST | 175,650 | 245,658 |
| DFA REAL ESTATE | AT COST | 505,369 | 665,592 |
| GCP SPV LTD | AT COST | 53,503 | 53,503 |
| ISHARES RUSSELL 1000 VALUE | AT COST | 235,168 | 281,117 |
| LAZARD YS EQUITY CONCENTRATED PORT | AT COST | 264,550 | 326,314 |
| LOOMIS SAYLES SR FL RATE & FIXED INC | AT COST | ||
| MARRIOTT INTENATIONAL INC | AT COST | 211,952 | 1,964,553 |
| MARRIOTT VACATIONS WORLDWIDE | AT COST | 31,220 | 498,932 |
| MILLENIUM INTL LTD | AT COST | 750,000 | 750,000 |
| OCA MEZZANINE II | AT COST | 51,513 | 51,513 |
| PIMCO LOW DUR FD II | AT COST | 1,707,630 | 1,736,705 |
| SENATOR GLOBAL OPP FD | AT COST | 18,885 | 18,885 |
| TOUCHSTONE IMPACT BD DS CL I | AT COST | 4,165,649 | 4,284,871 |
| TOUCHSTONE SANDS CAP INST GROWTH | AT COST | 219,975 | 344,231 |
| VANGUARD INDEX FDS EXT MKT ETF | AT COST | 556,339 | 802,980 |
| VANGUARD INDEX FDS S&P 500 ETF | AT COST | 1,519,860 | 1,965,907 |
| VANGUARD ST ETF | AT COST | 1,097,372 | 1,086,624 |
| VANGUARD INTL EQ INDEX FDS FTSE | AT COST | 624,780 | 789,202 |
| VANGUARD MALVERN FDS ST | AT COST | 515,954 | 533,586 |
| VIRTUS VONTOBEL FOR OPP FD CL 1 | AT COST | 322,771 | 360,232 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DISTRIBUTIONS RECEIVABLE-MILLENIUM | 366,473 | 366,473 | |
| PREPAID EXCISE TAX | 229 | 229 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 45 | 9 | 36 | |
| CONSULTING FEES | 26,610 | 26,610 | ||
| DUES AND SUBSCRIPTIONS | 112 | 28 | 84 | |
| INSURANCE | 27 | 27 | ||
| INVESTMENT MANAGEMENT | 53,878 | 53,878 | ||
| LICENSE/PERMITS | 61 | 61 | ||
| MISCELLANEOUS | 8 | 8 | ||
| OFFICE SUPPLIES | 462 | 92 | 370 | |
| OUTSIDE SERVICES | 2,550 | 510 | 2,040 | |
| POSTAGE | 518 | 104 | 414 | |
| SOFTWARE SUBSCRIPTIONS | 477 | 477 | ||
| STORAGE | 49 | 49 | ||
| TELEPHONE | 2,240 | 448 | 1,792 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 683 | |
| OTHER PAYABLE | 56 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
HEDGE FUND REDEMPTION REC |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 3,168 | 3,168 | ||
| FEDERAL EXCISE TAX | 74,271 | |||
| PAYROLL TAXES | 1,994 | 399 | 1,595 |