| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 146,816 | 101,275 | 0 | 42,649 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1531844.778 SHS FIDELITY US BOND INDEX | 15,624,817 | 15,624,817 |
| 52343.569 SHS DFA INTL SMALL CAP VALUE PORT | 1,167,785 | 1,167,785 |
| 140873.41 SHS GOLDMAN SACHS FS TREASURY OBLIG INST | 140,873 | 140,873 |
| 260055.249 SHS SCHWAB FND EMERG MKTS LG CO INDX INS | 2,426,315 | 2,426,315 |
| 539361.835 SHS SCHWAB FND INTL LG CO INDX INST | 5,911,406 | 5,911,406 |
| 6620.066 SHS VANGUARD DEVELOPED MARKETS INDEX ADM | 104,862 | 104,862 |
| 32915.678 SHS VANGUARD EMERG MKTS STOCK INDEX ADM | 1,201,751 | 1,201,751 |
| 53337 SHS VANGUARD FTSE DEVELOPED MARKETS ETF | 2,635,915 | 2,635,915 |
| 50800.283 SHS VANGUARD MID CAP VALUE INDEX ADMIRAL | 3,959,882 | 3,959,882 |
| 20095 SHS VANGUARD S&P 500 ETF | 10,050,112 | 10,050,112 |
| 12022 SHS VANGUARD SHORT TERM BOND ETF | 922,087 | 922,087 |
| 21860 SHS VANGUARD SMALL CAP VALUE ETF | 3,989,887 | 3,989,887 |
| 189387.028 SHS VANGUARD SMALL CAP VALUE INDEX INST | 8,300,833 | 8,300,833 |
| 185623 SHS VANGUARD TOTAL BOND MARKET ETF | 13,374,137 | 13,374,137 |
| 13452 SHS SBERBANK RUSSIA | 49,615 | 49,615 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 7263293.91 SHS IIF TAX-EXEMPT | FMV | 7,263,294 | 7,263,294 |
| 3460655.16 SHS HUDSON BAY LTD TRNCHE II MS | FMV | 3,460,655 | 3,460,655 |
| 4764753.12 SHS SHANNON RIVER LTD | FMV | 4,764,753 | 4,764,753 |
| 413461 SHS GS VINTAGE VI OFFSHR-ADVIS | FMV | 413,461 | 413,461 |
| 235326.9 SHS BLACKSTONE TACTICAL OPP | FMV | 235,327 | 235,327 |
| 1829676.61 SHS GS VINTAGE VII OFFSHORE | FMV | 1,829,677 | 1,829,677 |
| 1105288.35 SHS PE PREMIER BLKSTONE LSCI V | FMV | 1,105,288 | 1,105,288 |
| 2923034 SHS VINTAGE VIII OFFSHORE SCSP | FMV | 2,923,034 | 2,923,034 |
| 627826.98 SHS VINTAGE IX B OFFSHORE SCSP | FMV | 627,827 | 627,827 |
| 504705.89 SHS KKR LEND PRT EU OFF FDR | FMV | 504,706 | 504,706 |
| 236960 SHS CEMOF II OFFSHR INVEST LP | FMV | 236,960 | 236,960 |
| 2059898.93 SHS PE PREMR OAKTREE XI OFFSHR | FMV | 2,059,899 | 2,059,899 |
| 3513714.22 SHS HAMILTON LANE PMOF FOF SER | FMV | 3,513,715 | 3,513,715 |
| OIL & GAS ROYALTY INTEREST | FMV | 709,308 | 709,308 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,321 | 433 | 0 | 5,633 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 78,089 | 121,334 | 121,334 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 52,022 | 0 | 0 | 40,686 |
| OFFICE EXPENSES | 29,586 | 1,356 | 0 | 27,542 |
| INFORMATION TECHNOLOGY | 21,882 | 1,134 | 0 | 24,059 |
| INSURANCE | 18,059 | 1,233 | 0 | 17,394 |
| DUES AND SUBSCRIPTIONS | 5,373 | 0 | 0 | 6,390 |
| HOSPITAL CHARGES | 1,200 | 0 | 0 | 1,200 |
| MEALS AND CATERING | 23,251 | 2,605 | 0 | 21,536 |
| MISCELLANEOUS EXPENSES | 48,370 | 1,265 | 0 | 47,450 |
| POSTAGE | 974 | 65 | 0 | 928 |
| REPAIRS AND MAINTENANCE | 6,164 | 440 | 0 | 5,790 |
| PROGRAM DEVELOPMENT | 258,339 | 0 | 0 | 284,536 |
| SOFTWARE LICENSING | 0 | 0 | 0 | 1,932 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BLACKSTONE TACTICAL OPPORTUNITIES FUND, LP | 76 | ||
| CARLYLE STRUCTURED CREDIT FUND, LP | -33,837 | ||
| IIF TAX-EXEMPT, LP | 206,944 | ||
| VINTAGE VII AIV OFFSHORE SCSP | 4,873 | ||
| VINTAGE IX B OFFSHORE SCSP | -23,374 | ||
| BLACKSTONE TACTICAL OPPORTUNITIES FUND (CAYMAN) | 19,116 | ||
| BLACKSTONE TACTICAL OPPORTUNITIES FUND (IPO) LP | -185 | ||
| AMOUNTS REPORTED AS UBI | -160 | ||
| POTTAWATOMIE COUNTY WELLBEING COALITION | 10,000 | 0 | 10,000 |
| OIL AND GAS ROYALTIES | 82,542 | 82,542 | 0 |
| OTHER INCOME | 12 | 12 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES | 3,915,306 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 99,422 | 99,422 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 24,490 | 1,048 | 0 | 35,651 |
| CONSULTING FEES | 96,609 | 0 | 10,000 | 64,015 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 63,758 | 2,652 | 0 | 66,145 |
| EXCISE TAX | 30,000 | 0 | 0 | 0 |