| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| J MILLER ASSOCIATES LP | 3,375 | 1,687 | 1,688 | |
| JULIAN SUR CPA | 8,000 | 4,000 | 4,000 | |
| ISDANER & COMPANY, LLC | 15,000 | 7,500 | 7,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS BANK USA CD 2.65% DUE 6/12/24 | 222,336 | 222,336 |
| MORGAN STANLEY BANK NA CD 1.95% DUE 10/10/24 | 145,488 | 145,488 |
| BMW BANK OF NORTH AMERICA CD 1.55% DUE 4/14/25 | 214,110 | 214,110 |
| DISCOVER BANK CD 2.3% DUE 3/16/26 | 192,634 | 192,634 |
| JOHNSON & JOHNSON 2.45% DUE 3/1/26 | 291,783 | 291,783 |
| BERKSHIRE HATHAWAY INC 3.125% DUE 3/15/26 | 387,064 | 387,064 |
| PROCTER & GAMBLE CO 2.8% DUE 3/25/27 | 338,569 | 338,569 |
| U.S. BANCORP 3.9% DUE 4/26/28 | 98,853 | 98,853 |
| WALMART INC 3.7% DUE 6/26/28 | 224,366 | 224,366 |
| WALMART INC 7.55% DUE 2/15/30 | 24,533 | 24,533 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NUVEEN TAXABLE MUNICIPAL INCOME FUND | 242,917 | 242,917 |
| NATIXIS LOOMIS SAY C/P BND-Y | 468,117 | 468,117 |
| NORTHERN LIGHTS INVESTORS FUND | 483,348 | 483,348 |
| PIMCO SHORT TERM FUND INSTL FUND | 170,447 | 170,447 |
| SPDR S&P 500 ETF TRUST | 14,224,211 | 14,224,211 |
| SPDR S&P DIVIDEND ETF | 633,686 | 633,686 |
| VANGUARD ULTRA-SHORT TERM BOND FUND | 196,859 | 196,859 |
| VANGUARD HIGH YIELD CORPORATE - ADMIRAL | 83,371 | 83,371 |
| VANGUARD HIGH DIVIDEND YIELD ETF | 615,794 | 615,794 |
| COMCAST CORPORATION CL A | 8,554,320 | 8,554,320 |
| ISHARES CORE S&P MID-CAP ETF | 5,665,025 | 5,665,025 |
| VANGUARD INDEX FUND ETF | 6,460,293 | 6,460,293 |
| KOPERNIK GLOBAL ALL-CAP FUND - INST | 534,365 | 534,365 |
| BNY MELLON INTERNATIONAL STOCK FUND - INST | 1,059,082 | 1,059,082 |
| BARON DISCOVERY FUND - INSTL | 206,593 | 206,593 |
| DFA INTERNATIONAL CORE EQUITY | 1,062,049 | 1,062,049 |
| DFA EMERGING MARKETS CORE EQUITY FUND | 310,561 | 310,561 |
| DFA US SMALL CAP PORTFOLIO | 667,600 | 667,600 |
| SEAFARER OVERSEAS GROWTH & INCOME FUND | 349,964 | 349,964 |
| GRANDEUR PEAK GLOBAL OPPORTUNITIES FD INS | 431,799 | 431,799 |
| GRANDEUR PEAK US STALWARTS FUND | 248,862 | 248,862 |
| VULCAN VALUE PART SM CAP | 311,460 | 311,460 |
| WCM FOCUSED INTL GROWTH FUND - INS | 1,075,029 | 1,075,029 |
| TOUCHSTONE SANDS CAPITAL EMERGING GROWTH-Y | 250,197 | 250,197 |
| GATEWAY FUND CLASS Y | 451,086 | 451,086 |
| RIVERPARK LONG/SHORT OPPORTUNITY FUND | 330,326 | 330,326 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PLEIADES OFFSHORE FUNDS LP | FMV | 4,402,097 | 4,402,097 |
| VITTORIA OFFSHORE FUNDS LP | FMV | 9,951,906 | 9,951,906 |
| CENTERBRIDGE CAPITAL PARTNERS | FMV | 84,106 | 84,106 |
| NORTHWOOD REAL ESTATE PARTNERS LP | FMV | 976,686 | 976,686 |
| VERITABLE LONG BIASED DOMESTIC FUND | FMV | 1,730,740 | 1,730,740 |
| LONG POND OFFSHORE | FMV | 435,221 | 435,221 |
| ARCHEAN CAPITAL PARTNERS | FMV | 373,188 | 373,188 |
| ARCHAEN II OFFSHORE | FMV | 594,295 | 594,295 |
| CAMRIAN CAPITAL PARTNERS | FMV | 250,775 | 250,775 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST & DIVIDENDS RECEIVABLE | 182,422 | 184,912 | 184,912 |
| PREPAID EXCISE TAX | 51,253 | 14,877 | 14,877 |
| Description | Amount |
|---|---|
| UNREALIZED DECREASE IN VALUE OF INVESTMENTS | 15,928,750 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEE | 33 | 16 | 15 | |
| INVESTMENT INTEREST EXPENSE FROM K-1S | 51,265 | 51,265 | 0 | |
| PORTFOLIO DEDUCTIONS FROM K-1S | 443 | 443 | 0 | |
| DUES AND SUBSCRIPTIONS | 7,320 | 0 | 7,320 | |
| INSURANCE | 1,076 | 0 | 1,076 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| VERITABLE LONG BIASED DOMESTIC | -10,225 | -10,225 | -10,225 |
| NORTHWOOD REAL ESTATE PARTNERS | 158 | -18 | 158 |
| NORTHWOOD REAL ESTATE PARTNERS AIV 7 | -404 | -248 | -404 |
| NORTHWOOD REAL ESTATE PARTNERS AIV8 | -2,617 | -697 | -2,617 |
| NORTHWOOD REAL ESTATE PARTNERS AIV 2016 | -432 | -7 | -432 |
| NORTHWOOD REAL ESTATE PARTNERS AIV9 | -86 | -86 | -86 |
| NOTHWOOD REAL ESTATE PARTNERS AIV BCP | -1,084 | 0 | -1,084 |
| NORTHWOOD REAL ESTATE PARTNERS AIV KNE | 70 | 70 | 70 |
| NORTHWOOD REAL ESTATE PARTNERS AIV ME | -461 | -461 | -461 |
| NORTHWOOD REAL ESTATE PARTNERS AIV PM | 240 | 91 | 240 |
| NORTHWOOD REAL ESTATE PARTNERS AIV PWF | 134 | 77 | 134 |
| NORTHWOOD REAL ESTATE PARTNERS AIV PWP | -329 | -178 | -329 |
| CENTERBRIDGE CAPITAL PARTNERS II - CAYMAN | 524 | 524 | 524 |
| CCP II DEBT ACQUISTION | -2 | -2 | -2 |
| ARCHAEN CAPITAL PARTNERS | 6,261 | 6,261 | 6,261 |
| Description | Amount |
|---|---|
| REDUCTION IN DEFERRED TAX LIABILITY RELATED TO PY UNREALIZED GAINS/LOSSES | 485,721 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAXES PAYABLE | 485,721 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEE | 5,000 | 0 | 5,000 | |
| INVESMENT MANAGMENT FEES | 95,489 | 95,489 | 0 | |
| DUNLEAVY & ASSOCIATES | 30,000 | 0 | 30,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 493 | 493 | 0 | |
| EXCISE TAX | 65,376 | 0 | 0 |