| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,245 | 3,623 | 3,622 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES CORE MSCI EMERGING | 513,453 | 576,404 |
| ISHARES CORE S&P SMALL CAP E | 505,260 | 604,099 |
| ISHARES CORE U.S. AGGREGATE | 1,736,234 | 1,656,215 |
| ISHARES S&P MIDCAP 400 INDEX | 450,388 | 624,097 |
| VANGUARD FTSE DEVELOPED MKTS E | 1,361,135 | 1,766,567 |
| VANGUARD GROWTH ETF | 512,666 | 1,436,130 |
| VANGUARD SHORT TERM BND | 792,944 | 797,040 |
| VANGUARD VALUE ETF INDEX | 966,270 | 1,502,368 |
| CALAMOS MARKET NEUTRAL INC | 697,547 | 744,988 |
| BLACKSTONE BCRED | 353,244 | 352,751 |
| BREIT CL I | 351,477 | 350,402 |
| BREIT CL I ESC | 62,500 | 62,500 |
| BX PRIVATE CREDIT FUND ESC | 62,500 | 62,500 |
| POMONA INVESTMENT FUND I | 250,000 | 250,000 |
| POMONA INVESTMENT FUND I ESC | 125,000 | 125,000 |
| OUTSTANDING TRANSFER | 250,000 | 250,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INTRINSIC EDGE PLUS OFFSHORE LTD | FMV | 1,665,794 | 1,665,794 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INTRINSIC EDGE CAPTURE EXPENSES | 18,045 | 18,045 | 0 | |
| INSURANCE | 2,469 | 0 | 2,469 | |
| TELEPHONE | 260 | 0 | 260 | |
| MEETINGS, SEMINARS, CLASSES, & TRAVEL | 1,579 | 0 | 1,579 | |
| MISCELLANEOUS | 86 | 0 | 86 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTRINSIC EDGE PLUS OFFSHORE LTD | 131,921 | 131,921 | 131,921 |
| INTRINSIC EDGE CAPTURE | 1,078 | 1,078 | 1,078 |
| UNCLAIMED PROPERTY | 2,497 | 2,497 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 309,482 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CUSTODIAL/MANAGEMENT FEES | 47,386 | 47,386 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 8,262 | 0 | 8,262 | |
| FOREIGN TAXES | 7,346 | 7,346 | 0 | |
| EXCISE TAX | 6,000 | 0 | 0 |