| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN FUNDS EUROPACIFIC GRO | 2,914,361 | 2,903,342 |
| AQR MANAGED FUTURES STRATEGY F | 699,310 | 698,031 |
| BAIRD AGGREGATE BOND FUND CLAS | 2,192,000 | 2,201,440 |
| BLACKROCK MULTI-ASSET INCOME I | 2,099,199 | 2,054,053 |
| CLIFFWATER CORPORATE LENDING F | 1,000,000 | 985,047 |
| DODGE & COX FUNDS INTERNATIONA | 2,193,736 | 2,850,582 |
| GATEWAY FUND CLASS N | 411,835 | 494,180 |
| PRIMECAP ODYSSEY STOCK FUND | 2,525,557 | 3,087,673 |
| SCHWAB FUNDAMENTAL US LG COMPA | 4,005,814 | 5,493,295 |
| VANGUARD INDEX TR VANGUARD TOT | 4,184,661 | 5,688,084 |
| VANGUARD LONG TERM TREASURY IN | 1,538,083 | 1,192,094 |
| VANGUARD SHORT-TERM INFLATION- | 1,292,838 | 1,225,255 |
| VANGUARD TOTAL BOND MARKET IND | 2,339,313 | 2,109,742 |
| VANGUARD TOTAL INT ST IDX-AD | 2,659,427 | 3,027,370 |
| VIRTUS ALPHASIMPLEX MANAGED FU | 933,746 | 810,671 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CHAMPLAIN SMALL CAP FUND LLC | 2,697,497 | 2,276,165 | |
| THE HIGHCLERE INTL INVESTORS S | 2,221,509 | 2,150,820 | |
| TRUMBULL PROPERTY FUND LP | 2,929,265 | 2,510,849 | |
| ROYALTY INTEREST IN OIL & GAS | 302,616 | 296,688 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 86,951 | 86,951 | ||
| K-1 Exp CHAMPLAIN SMALL CAP FU | 25,209 | 25,209 | ||
| K-1 Exp THE HIGHCLERE INTL INV | 7,002 | 6,077 | ||
| K-1 Exp TRUMBULL PROPERTY FUND | 26,772 | 26,772 | ||
| Office & Supplies | 199 | 199 | ||
| Postage/Delivery Service | 102 | 102 | ||
| Registered Agent Fee | 176 | 176 | ||
| State or Local Filing Fees | 10 | 10 | ||
| DIGITAL SUBSCRIPTION | 468 | 468 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss CHAMPLAIN SMALL CAP FUND LLC | 21,857 | 21,857 | |
| K-1 Inc/Loss THE HIGHCLERE INTL INV SMALLER CO FD | 80,885 | 80,885 | |
| K-1 Inc/Loss TRUMBULL PROPERTY FUND LP | 32,671 | 32,671 | |
| Royalty income | 89,299 | 89,299 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 120,484 | 120,484 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2023 | 10,400 | |||
| 990-PF Extension for 2022 | 13,500 |