| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,000 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 2,789 JPMORGAN BETABUILDERS EUROPE | AT COST | 158,766 | 153,060 |
| 2,839 SHS JPM BETABUILDERS JAPAN ETF | AT COST | 146,111 | 144,051 |
| 1,836 SHS JPM BTABLDRS DEV ASIA X-JPN | AT COST | 90,944 | 102,137 |
| 1,007 SHS VANGUARD MORTGAGE-BACKED SEC | AT COST | 51,820 | 50,451 |
| 53,423.62 SHS SIX CIRCLES GLOBAL BOND | AT COST | 542,432 | 504,853 |
| 5,296.13 SHS SIX CIRCLES CREDIT OPPORT | AT COST | 53,756 | 51,319 |
| 4,947.381 PIMCO MRTG OPP & BND-INST | AT COST | 53,071 | 51,948 |
| 5,464.832 SHS BLACKROCK EVNT DRVN EQ-INST | AT COST | 54,367 | 54,266 |
| 4,530.88 SHS PIMCO INCOME FD-INS | AT COST | 53,454 | 51,290 |
| 2,923.908 SHS NEUBERGER BERMAN LONG SH-INS | AT COST | 43,794 | 50,847 |
| 1,446 SHS JPMORGAN BETABUILDERS CANADA ETF | AT COST | 70,797 | 101,422 |
| 24,617.92 SHS LORD ABBETT SHRT DUR INC-F3 | AT COST | 102,201 | 99,210 |
| 4,963.19 SHS SIX CIRCLES ULTRA SHORT DURATION | AT COST | 49,696 | 48,887 |
| 9,365.687 SHS BLACKSTONE ALT MULTI-STRAT-Y | AT COST | 99,594 | 97,403 |
| 938 SHS ISHARES BARCLAYS 7-10 YEAR TREASURY BOND FUND | AT COST | 100,554 | 100,807 |
| 1,404 SHS ISHARES MSCI EAFE INDEX FUND | AT COST | 87,641 | 103,334 |
| 39,774.013 SHS SIX CIRCLES INTERNATIONAL | AT COST | 390,617 | 408,877 |
| 36,058.625 SHS SIX CIRCLES U.S. UNCONSTRAINED | AT COST | 386,385 | 512,754 |
| 9,339.67 SHS JPM CORE BOND FD | AT COST | 107,241 | 104,044 |
| 3,135 SHS SPDR S&P 500 ETF TRUST | AT COST | 549,906 | 1,415,891 |
| 19,160.61 SHS VANGUARD TOTAL INTL BND-ADM | AT COST | 418,174 | 400,648 |
| 1,689.759 SHS FIDELITY 500 INDEX FD-AI | AT COST | 213,743 | 266,492 |
| CATAMOUNT VENTURES III, LP | AT COST | 50,987 | 200,863 |
| ETON PARK OVERSEAS FUND | AT COST | 101,054 | 198 |
| GENERATION IM GLOBAL EQUITY FD | AT COST | 450,512 | 8,294,523 |
| 62 SHS VANGUARD S&P 500 ETF | AT COST | 26,037 | 25,741 |
| 636 SHS VANGUARD TOTAL BOND MARKET | AT COST | 50,498 | 50,587 |
| 1,978 SHS VANGUARD TOTAL INTL BOND ETF | AT COST | 108,835 | 103,726 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT & MANAGEMENT FEES | 33,656 | 33,656 | 0 | |
| PORTFOLIO DEDUCTIONS FROM K-1 - CATAMOUNT VENTURES III, L.P | 504 | 504 | 0 | |
| PAYROLL FEES | 572 | 0 | 0 | |
| OTHER EXPENSES | 455 | 0 | 0 | |
| STATE FILING FEE | 750 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 2,000 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 4,300 | 0 | 0 |