| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 8,880 | 4,440 | 4,440 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Publicly Traded Securitie | Purchase | 41,883,771 | 39,746,248 | 2,137,523 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPFOLIO | 99,768 | 103,163 |
| BERKSHIRE HATHAWAY | 149,897 | 153,962 |
| CONSUMER STAPLES ETF | 1,814,689 | 2,127,440 |
| CORTEVA INC | 215,215 | 248,040 |
| EXPEDIA GROUP INC | 205,569 | 216,209 |
| FINANCIAL SELECT ETF | 124,883 | 129,506 |
| GENERAL MOTORS | 149,971 | 141,201 |
| HAWAAIAN ELECTRIC INDUS | 207,873 | 202,006 |
| HENRY SCHEIN INC | 104,591 | 100,691 |
| HILTON WORLDWIDE | 151,718 | 159,436 |
| INTERNATIONAL PAPER | 279,533 | 301,005 |
| INVESCO SP 500 EQUAL WEIGHT | 2,076,108 | 2,346,736 |
| INVESCO WATER RESOURCES | 937,416 | 1,032,444 |
| KFORCE INC | 200,613 | 201,569 |
| LAS VEGAS SANDS CORP | 204,910 | 208,004 |
| LIQUIDITY SERVICES | 321,846 | 302,576 |
| LIVE NATION ENTERTAINMENT | 96,247 | 101,623 |
| MATCH GROUP INC | 274,868 | 353,331 |
| MCCORMICK CO | 99,879 | 102,196 |
| MOLSON COORS BEVERAGE | 162,635 | 201,186 |
| PHILIP MORRIS INTERNATIONAL | 199,538 | 194,390 |
| PRIME CYBER SECURITY ETF | 224,574 | 230,182 |
| REAL ESTATE SELECT SPDR | 99,813 | 96,482 |
| SP 500 SPDR ETF | 1,366,611 | 1,766,209 |
| SELECT SECTOR INDUSTRIAL SPDR | 456,816 | 505,089 |
| SNAP INC | 39,414 | 50,420 |
| SPDR SP BANK ETF | 249,562 | 256,524 |
| THE TRADE DESK INC | 66,609 | 87,309 |
| TWILIO INC | 49,958 | 46,036 |
| UBER TECHNOLOGIES | 143,767 | 205,632 |
| ULTA BEAUTY | 103,725 | 105,675 |
| VAIL RESORTS | 86,973 | 103,773 |
| VALE SA | 99,629 | 140,851 |
| VANGUARD FTSE EMGERGING MKTS | 2,426,569 | 3,057,011 |
| VANGUARD MIDCAP VALUE INDEX | 1,706,344 | 2,034,784 |
| VANGUARD VALUE ETF | 2,517,084 | 2,781,761 |
| WALT DISNEY COMPANY | 229,572 | 346,416 |
| STONE RIDGE TR II | 169,948 | 146,193 |
| STONE RIDGE TR V | 3,469 | 3,651 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AT COST | |||
| Private Placements | AT COST | 2,487,570 | 1,925,617 |
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 288 | 288 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Carter Validus REIT | 12,147 | 12,203 | |
| Distribution Receivable | 1,023 | 1,023 |
| Description | Amount |
|---|---|
| Nondeductible expenses | 806 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 45 | |||
| Office Supplies | 313 | |||
| Postage | 298 | |||
| PassThrough Investment Expenses | 17,246 | 17,246 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Altus Realty Income Fund LLC | 54,264 | ||
| Arden Real Estate Partners II LP | 98,266 | ||
| Asset Recovery | 4,113 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
Notes & Mortgage Rec |
2,499,165 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Advisory Fees | 37,486 | 37,486 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Tax | 450 | 450 | ||
| Income Taxes | 40,493 | |||
| Payroll Taxes | 6,885 | 3,443 | 3,443 |