| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| J. MILLER & ASSOCIATES, LLC | 13,500 | 6,750 | 6,750 | |
| ISDANER & COMPANY, LLC | 15,000 | 7,500 | 7,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CAPITAL ONE CD 2.65% DUE 5/22/24 | 122,798 | 122,798 |
| GOLDMAN SACHS BANK USA CD 2.65% DUE 6/12/24 | 240,514 | 240,514 |
| MORGAN STANLEY BANK NA CD 1.95% DUE 10/10/24 | 157,812 | 157,812 |
| BMW BANK OF NORTH AMERICA CD 1.55% DUE 4/14/25 | 234,472 | 234,472 |
| DISCOVER BANK CD 2.3% DUE 3/16/26 | 214,290 | 214,290 |
| COLGATE-PALMOLIVE CO 1.95% DUE 2/1/23 | 161,081 | 161,081 |
| JOHNSON & JOHNSON 2.45% DUE 3/1/26 | 319,923 | 319,923 |
| BERKSHIRE HATHAWAY INC 3.125% DUE 3/15/26 | 431,984 | 431,984 |
| PROCTER & GAMBLE CO 2.8% DUE 3/25/27 | 379,572 | 379,572 |
| US BANCORP 3.7% DUE 1/30/24 | 161,528 | 161,528 |
| U.S. BANCORP 3.9% DUE 4/26/28 | 115,248 | 115,248 |
| WALMART INC 3.7% DUE 6/26/28 | 256,203 | 256,203 |
| WALMART INC 7.55% DUE 2/15/30 | 29,737 | 29,737 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NUVEEN TAXABLE MUNICIPAL INCOME FUND | 532,280 | 532,280 |
| NATIXIS LOOMIS SAY C/P BND-Y | 527,345 | 527,345 |
| NORTHERN LIGHTS INVESTORS FUND | 570,153 | 570,153 |
| PIMCO SHORT TMER FUND INSTL FUND | 524,244 | 524,244 |
| SPDR S&P 500 ETF TRUST | 16,140,002 | 16,140,002 |
| SPDR S&P DIVIDEND ETF | 652,853 | 652,853 |
| VANGUARD HIGH YIELD CORPORATE - ADMIRAL | 98,112 | 98,112 |
| VANGUARD HIGH DIVIDEND YIELD ETF | 634,382 | 634,382 |
| ISHARES CORE S&P MID-CAP ETF | 6,729,268 | 6,729,268 |
| VANGUARD INDEX FUND ETF | 7,328,916 | 7,328,916 |
| KOPERNIK GLOBAL ALL-CAP FUND - INST | 626,007 | 626,007 |
| BNY MELLON INTERNATIONAL STOCK FUND - INST | 1,364,001 | 1,364,001 |
| BARON DISCOVERY FUND - INSTL | 346,836 | 346,836 |
| DFA INTERNATIONAL CORE EQUITY | 1,273,737 | 1,273,737 |
| DFA EMERGING MARKETS CORE EQUITY FUND | 387,908 | 387,908 |
| DFA US SMALL CAP PORTFOLIO | 777,579 | 777,579 |
| SEAFARER OVERSEAS GROWTH & INCOME FUND | 444,692 | 444,692 |
| GRANDEUR PEAK GLOBAL OPPORTUNITIES FD INS | 623,477 | 623,477 |
| GRANDEUR PEAK US STALWARTS FUND | 360,646 | 360,646 |
| VULCAN VALUE PART SM CAP | 483,177 | 483,177 |
| WCM FOCUSED INTL GROWTH FUND - INS | 1,489,147 | 1,489,147 |
| TOUCHSTONE SANDS CAPITAL EMERGING GROWTH-Y | 430,416 | 430,416 |
| RIVERPARK LONG/SHORT OPPORTUNITY FUND | 514,132 | 514,132 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PLEIADES OFFSHORE FUNDS LP | FMV | 5,918,594 | 5,918,594 |
| VITTORIA OFFSHORE FUNDS LP | FMV | 11,983,139 | 11,983,139 |
| CENTERBRIDGE CAPITAL PARTNERS | FMV | 75,323 | 75,323 |
| NORTHWOOD REAL ESTATE PARTNERS LP | FMV | 771,106 | 771,106 |
| VERITABLE LONG BIASED DOMESTIC FUND | FMV | 2,293,733 | 2,293,733 |
| GSO CDCG III FEEDER TRUST | FMV | 8,748 | 8,748 |
| LONG POND OFFSHORE | FMV | 1,348,872 | 1,348,872 |
| ARCHEAN CAPITAL PARTNERS | FMV | 225,798 | 225,798 |
| ARCHAEN II OFFSHORE | FMV | 534,518 | 534,518 |
| CAMRIAN CAPITAL PARTNERS | FMV | 75,769 | 75,769 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST & DIVIDENDS RECEIVABLE | 201,048 | 182,422 | 182,422 |
| PREPAID EXCISE TAX | 39,795 | 51,253 | 51,253 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT INTEREST EXPENSE FROM K-1S | 966 | 966 | 0 | |
| PORTFOLIO DEDUCTIONS FROM K-1S | 54,717 | 54,717 | 0 | |
| DUES AND SUBSCRIPTIONS | 7,257 | 0 | 7,257 | |
| INSURANCE | 1,076 | 0 | 1,076 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| VERITABLE LONG BIASED DOMESTIC | -5,520 | -5,520 | -5,520 |
| NORTHWOOD REAL ESTATE PARTNERS | -178 | -163 | -178 |
| NORTHWOOD REAL ESTATE PARTNERS AIV 7 | -2,938 | -988 | -2,938 |
| NORTHWOOD REAL ESTATE PARTNERS AIV8 | -108 | 248 | -108 |
| NORTHWOOD REAL ESTATE PARTNERS AIV 2016 | -873 | -431 | -873 |
| NORTHWOOD REAL ESTATE PARTNERS AIV9 | -292 | -292 | -292 |
| NOTHWOOD REAL ESTATE PARTNERS AIV BCP | -2,649 | 0 | -2,649 |
| NORTHWOOD REAL ESTATE PARTNERS AIV ME | -1,161 | -827 | -1,161 |
| NORTHWOOD REAL ESTATE PARTNERS AIV PM | -523 | -197 | -523 |
| NORTHWOOD REAL ESTATE PARTNERS AIV PWF | -1,953 | -624 | -1,953 |
| NORTHWOOD REAL ESTATE PARTNERS AIV PWP | -192 | -91 | -192 |
| CETNERBRIDGE CAPITAL PARTNERS II - CAYMAN | -166 | -166 | -166 |
| ARCHAEN CAPITAL PARTNERS | 17,788 | 17,788 | 17,788 |
| Description | Amount |
|---|---|
| UNREALIZED INCREASE IN VALUE OF INVESTMENTS | 12,936,325 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAXES PAYABLE | 477,094 | 485,721 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESMENT MANAGMENT FEES | 74,590 | 74,590 | 0 | |
| DUNLEAVY & ASSOCIATES | 30,000 | 15,000 | 15,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 595 | 595 | 0 | |
| EXCISE TAX - CURRENT | 121,262 | 0 | 0 |