| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 63,175 | 3,159 | 56,857 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 7,296 SH ISHARES TR CORE S&P 500 ETF | 1,839,618 | 3,045,104 |
| 23,665 SH ISHARES TR CORE MSCI EAFE ETF | 1,230,104 | 1,580,353 |
| 24,845 SH ISHARES INC CORE MSCI EMERGING MKTS ETF | 453,771 | 581,540 |
| 54,951.912 SH AMG PANTHEON FUND LLC CLASS 3 | 135,064 | 1,131,519 |
| 2,178.555 SH STONE RIDGE REINSURANCE RISK PREMIUM INTERVAL FUND | 11,656 | 10,555 |
| 6,264 SH SELECT SECTOR SPDR TR ENERGY | 358,853 | 347,652 |
| 74,329 SH VANGUARD SCOTTSDALE FDS VANGUARD RUSSELL 1000 VAL | 5,254,586 | 5,481,020 |
| 23,765 SH INVESCO EXCHANGE-TRADED FD TR S&P 500 PURE VALUE | 1,892,299 | 1,920,925 |
| 113,179.074 SH MONROE CAPITAL INCOME PLUS CORPORATION COM | 1,115,970 | 1,138,581 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARTNERSHIPS | AT COST | 3,602,592 | 3,829,440 |
| Description | Amount |
|---|---|
| OTHER ADJUSTMENT - UNREALIZED | 670,190 |
| PARTNERSHIP INVESTMENT K-1 BOOK TAX DIFFERENCE | 2,984 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND SUBSCRIPTIONS | 3,150 | 157 | 2,835 | |
| INSURANCE | 1,030 | 0 | 1,030 | |
| OTHER DED K-1 | 32,514 | 32,514 | 0 | |
| BANK CHARGES | 25 | 1 | 22 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORDINARY PT INCOME | -68,858 | -68,858 | -68,858 |
| RENTAL INCOME FROM EPI K-1 | 21 | 21 | 21 |
| ROYALTY INCOME FROM K-1 | 32,805 | 32,805 | 32,805 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 122,628 | 122,628 | 0 | |
| OTHER PROFESSIONAL FEES | 7,880 | 394 | 7,092 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 2,316 | 2,316 | 0 |