| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,500 | 6,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AQR LARGE CAP MULTI-STYLE FD | AT COST | 735,236 | 849,734 |
| CAUSEWAY INT'L OPP FD | AT COST | 941,097 | 1,137,758 |
| CHAMPLAIN MID CAP FD | AT COST | 335,674 | 444,653 |
| DFA REAL ESTATE | AT COST | 529,046 | 944,157 |
| GCP SPV LTD | AT COST | 53,503 | 3,500 |
| ISHARES RUSSELL 1000 VALUE | AT COST | 235,168 | 345,264 |
| LAZARD YS EQUITY CONCENTRATED PORT | AT COST | 429,574 | 503,425 |
| MARRIOTT INTENATIONAL INC | AT COST | 211,952 | 2,460,754 |
| MARRIOTT VACATIONS WORLDWIDE | AT COST | 31,220 | 614,411 |
| MILLENIUM INTL LTD | AT COST | 371,850 | 593,955 |
| OCA MEZZANINE II | AT COST | 30,466 | 92,210 |
| PIMCO LOW DUR FD II | AT COST | 1,707,630 | 1,713,923 |
| SENATOR GLOBAL OPP FD | AT COST | 16,751 | 38,844 |
| TOUCHSTONE IMPACT BD DS CL I | AT COST | 4,335,674 | 4,327,731 |
| TOUCHSTONE SANDS CAP INST GROWTH | AT COST | 384,999 | 492,482 |
| VANGUARD INDEX FDS EXT MKT ETF | AT COST | 556,339 | 891,625 |
| VANGUARD INDEX FDS S&P 500 ETF | AT COST | 1,519,860 | 2,497,180 |
| VANGUARD ST ETF | AT COST | 1,097,373 | 1,073,041 |
| VANGUARD INTL EQ INDEX FDS FTSE | AT COST | 624,780 | 828,689 |
| VANGUARD MALVERN FDS ST | AT COST | 515,954 | 536,719 |
| VIRTUS VONTOBEL FOR OPP FD CL 1 | AT COST | 472,795 | 451,989 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DISTRIBUTION RECEIVABLE-MILLENIUM | 366,473 | 604,004 | 604,004 |
| DISTRIBUTION RECIEVABLE-SGOF | 4,945 | 4,945 | |
| PREPAID EXCISE TAX | 229 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CHECK FEES | 13 | 3 | 10 | |
| CONSULTING FEES | 23,337 | 4,667 | 18,670 | |
| INSURANCE | 140 | 140 | ||
| INVESTMENT MANAGEMENT | 67,086 | 67,086 | ||
| OFFICE SUPPLIES | 23 | 5 | 18 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FED TAX REFUND | 8,797 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER PAYABLE | 56 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 5,951 | 5,951 | ||
| FEDERAL EXCISE TAX | 31,150 |