| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 24,750 | 1,238 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 54,242 SH INVESCO EXCHANGE-TRADED FD TR II S&P 500 LOW VOLATILITY | 2,797,983 | 2,836,932 |
| 20,856 SH ISHARES TR MSCI USA QUALITY FACTOR ETF | 1,986,478 | 2,459,739 |
| 44.98 SH INVESCO EXCHANGE-TRADED SELF-INDEXED FD TR INVESCO OMFL | 773,881 | 884,509 |
| 8,573 SH VANGUARD INDEX FDS GROWTH ETF VUG | 2,289,935 | 2,665,174 |
| 17,989 SH WORLD GOLD TR SPDR GOLD MINISHARES TR NEW GLDM | 687,503 | 735,930 |
| 31,609 SH ISHARES TR MSCI INTL QUALITY FACTOR ETF | 948,153 | 1,065,652 |
| 57,579.902 SH AMG PANTHEON FUND LLC CLASS 3 | 198,426 | 1,340,098 |
| 113179.074 SH MONROE CAPITAL INCOME PLUS CORPORATION COM | 1,115,970 | 1,160,086 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARTNERSHIPS | AT COST | 3,572,595 | 3,915,274 |
| Description | Amount |
|---|---|
| NONDEDUCTIBLE EXP & BOOK/TAX DIFF FROM K-1 INVESTMENTS | 1,665 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND SUBSCRIPTIONS | 1,565 | 78 | 1,409 | |
| INSURANCE | 1,135 | 284 | 568 | |
| OTHER DED K-1 | 13,065 | 13,065 | 0 | |
| BANK CHARGES | 59 | 3 | 53 | |
| OFFICE SUPPLIES | 17,994 | 4,499 | 8,997 | |
| MISCELLANEOUS EXPENSE | 250 | 0 | 250 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORDINARY PASS THROUGH INCOME/LOSS | -5,949 | -5,949 | -5,949 |
| RENTAL INCOME FROM EPI K-1 | -41 | -41 | -41 |
| ROYALTY INCOME FROM K-1 | 30,880 | 30,880 | 30,880 |
| MISCELLANEOUS INCOME FROM K-1 | 1,501 | 1,501 | 1,501 |
| Description | Amount |
|---|---|
| OTHER ADJUSTMENT - UNREALIZED | 130,067 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 33,180 | 0 | 0 | |
| PROFESSIONAL FEES DIRECTLY RELATED TO CHARITABLE PROJECTS | 237,463 | 0 | 237,463 | |
| ADMINISTRATIVE EXPENSE | 53,051 | 13,262 | 26,525 | |
| INVESTMENT FEES | 119,033 | 119,033 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX | 16,775 | 0 | 16,775 |