| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IMAGINE K12 SEED FUND, LLC | 920 | 920 | 0 | 0 |
| LEGAL FEES | 3,875 | 1,938 | 0 | 1,937 |
| ACCOUNTING & TAX PREP FEES | 2,106 | 1,053 | 0 | 1,053 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| IMAGINE K12 SEED | AT COST | 121,754 | 121,754 |
| CNOTE | AT COST | 158,326 | 158,326 |
| STATE STREET HEDGED INT'L DEV | AT COST | 152,000 | 143,843 |
| PAX WORLD HIGH YIELD BOND | AT COST | 114,000 | 109,971 |
| ENGINE NO 1 ETF TRUST | AT COST | 38,163 | 35,403 |
| ISHARES RUSSELL 2000 | AT COST | 70,539 | 67,623 |
| ISHARES INC CORE MSCI | AT COST | 140,273 | 133,403 |
| SPDR S&P 500 | AT COST | 357,380 | 334,895 |
| VANGUARD TAX-MANAGED | AT COST | 133,610 | 126,930 |
| ISHARES CORE US | AT COST | 215,900 | 208,139 |
| ISHARES TR US TREAS | AT COST | 25,969 | 25,219 |
| GRANITESHARES GOLD TR | AT COST | 24,986 | 26,758 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFFERENCE | 48 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE FEE | 29 | 29 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| IMAGINE K12 SEED FUND, LLC - INTEREST | 265 | 265 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IMAGINE K12 SEED FUND, LLC | 108 | 108 | 0 | 0 |
| FEDERAL EXCISE TAX | 100 | 0 | 0 | 0 |