| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JULIAN SUR CPA | 10,500 | 5,250 | 5,250 | |
| ISDANER & COMPANY, LLC | 18,750 | 9,375 | 9,375 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MORGAN STANLEY BANK NA CD 1.95% DUE 10/10/24 | 148,510 | 148,510 |
| BMW BANK OF NORTH AMERICA CD 1.55% DUE 4/14/25 | 218,545 | 218,545 |
| DISCOVER BANK CD 2.3% DUE 3/16/26 | 191,238 | 191,238 |
| JOHNSON & JOHNSON 2.45% DUE 3/1/26 | 288,102 | 288,102 |
| BERKSHIRE HATHAWAY INC 3.125% DUE 3/15/26 | 382,332 | 382,332 |
| COLGATE-PALMOLIVE CO 3.25% DUE 8/15/32 | 246,158 | 246,158 |
| PROCTER & GAMBLE CO 2.8% DUE 3/25/27 | 332,752 | 332,752 |
| WALMART INC 3.7% DUE 6/26/28 | 218,230 | 218,230 |
| WALMART INC 7.55% DUE 2/15/30 | 23,008 | 23,008 |
| VANGUARD INTERMEDIATE TERM CORPORATE BOND | 95,756 | 95,756 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DOUBLELINE TOTAL RETURN BOND FUND INTL CLASS | 441,831 | 441,831 |
| NATIXIS LOOMIS SAY C/P BND-Y | 453,032 | 453,032 |
| SPDR S&P 500 ETF TRUST | 20,211,787 | 20,211,787 |
| SPDR S&P DIVIDEND ETF | 868,894 | 868,894 |
| VANGUARD HIGH YIELD CORPORATE - ADMIRAL | 87,957 | 87,957 |
| VANGUARD HIGH DIVIDEND YIELD ETF | 883,333 | 883,333 |
| COMCAST CORPORATION CL A | 5,724,409 | 5,724,409 |
| DIMENSIONAL US SMALL CAP ETF | 183,785 | 183,785 |
| DIMENSIONAL INTERNATIONAL CO ETF | 606,142 | 606,142 |
| DIMENSIONAL EMERGING MARKETS ETF | 82,729 | 82,729 |
| ISHARES CORE S&P MID-CAP ETF | 7,084,724 | 7,084,724 |
| VANGUARD INDEX FUND ETF | 9,314,421 | 9,314,421 |
| KOPERNIK GLOBAL ALL-CAP FUND - INST | 898,006 | 898,006 |
| BNY MELLON INTERNATIONAL STOCK FUND - INST | 955,024 | 955,024 |
| BARON DISCOVERY FUND - INSTL | 322,183 | 322,183 |
| DFA INTERNATIONAL CORE EQUITY | 1,264,408 | 1,264,408 |
| DFA EMERGING MARKETS CORE EQUITY FUND | 382,504 | 382,504 |
| DFA US SMALL CAP PORTFOLIO | 704,944 | 704,944 |
| SEAFARER OVERSEAS GROWTH & INCOME FUND | 419,968 | 419,968 |
| GRANDEUR PEAK GLOBAL OPPORTUNITIES FD INS | 906,152 | 906,152 |
| GRANDEUR PEAK US STALWARTS FUND | 338,386 | 338,386 |
| VULCAN VALUE PART SM CAP | 342,159 | 342,159 |
| WCM FOCUSED INTL GROWTH FUND - INS | 965,451 | 965,451 |
| JANUS HNDRSN OVERSEAS | 955,234 | 955,234 |
| TOUCHSTONE SANDS CAPITAL EMERGING GROWTH-Y | 452,890 | 452,890 |
| GATEWAY FUND CLASS Y | 486,894 | 486,894 |
| WASATCH SMALL CAP VALUE INS | 360,533 | 360,533 |
| VIRTUS WCM CREDIT DRIVEN FUND CLASS | 457,262 | 457,262 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PLEIADES OFFSHORE FUNDS LP | FMV | 5,129,480 | 5,129,480 |
| VITTORIA OFFSHORE FUNDS LP | FMV | 12,260,257 | 12,260,257 |
| CENTERBRIDGE CAPITAL PARTNERS | FMV | 12,146 | 12,146 |
| NORTHWOOD REAL ESTATE PARTNERS LP | FMV | 848,099 | 848,099 |
| ARCHEAN CAPITAL PARTNERS | FMV | 505,871 | 505,871 |
| ARCHAEN II OFFSHORE | FMV | 1,333,466 | 1,333,466 |
| CAMRIAN CAPITAL PARTNERS | FMV | 963,136 | 963,136 |
| CAMBRIAN ANCHOR I OFFSHORE | FMV | 311,241 | 311,241 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HECKSCHER, TEILLON, TERRILL & SAGER | 3,276 | 1,638 | 1,638 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST & DIVIDENDS RECEIVABLE | 221,991 | 242,264 | 242,264 |
| PREPAID EXCISE TAX | 26,164 | 43,029 | 43,029 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT INTEREST EXPENSE FROM K-1S | 6,177 | 6,177 | 0 | |
| PORTFOLIO DEDUCTIONS FROM K-1S | 50,286 | 50,286 | 0 | |
| DUES AND SUBSCRIPTIONS | 8,224 | 0 | 8,224 | |
| INSURANCE | 1,074 | 0 | 1,074 | |
| OTHER | 123 | 0 | 82 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| VERITABLE LONG BIASED DOMESTIC | 4,818 | 4,821 | 4,818 |
| NORTHWOOD REAL ESTATE PARTNERS | 1,328 | 1,134 | 1,328 |
| NORTHWOOD REAL ESTATE PARTNERS AIV8 | -1,889 | 1,417 | -1,889 |
| NORTHWOOD REAL ESTATE PARTNERS AIV 2016 | 1,291 | 1,495 | 1,291 |
| NORTHWOOD REAL ESTATE PARTNERS AIV9 | -435 | -435 | -435 |
| NORTHWOOD REAL ESTATE PARTNERS AIV KNE | -1,150 | -1,150 | -1,150 |
| NORTHWOOD REAL ESTATE PARTNERS AIV ME | -478 | 306 | -478 |
| NORTHWOOD REAL ESTATE PARTNERS AIV PM | -236 | 73 | -236 |
| NORTHWOOD REAL ESTATE PARTNERS AIV PWP | -251 | -106 | -251 |
| CCP II DEBT ACQUISTION | 6,358 | 6,358 | 6,358 |
| CCP II PWD TFK AIV HOLINGS | -50 | -50 | -50 |
| Description | Amount |
|---|---|
| GAIN ON DONATED SECURITY (BOOK TO TAX DIFFERENCE) | 3,499,091 |
| UNREALIZED INCREASE IN VALUE OF INVESTMENTS | 6,142,837 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESMENT MANAGMENT FEES | 107,949 | 107,949 | 0 | |
| DUNLEAVY & ASSOCIATES | 31,003 | 0 | 31,003 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 121 | 121 | 0 | |
| EXCISE TAX - CURRENT | 93,135 | 0 | 0 |