| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,750 | 288 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 59,112 SH AMG PANTHEON FUND LLC CLASS 3 | 208,252 | 1,596,602 |
| 113,179 SH MONROE CAPITAL INCOME PLUS CORPORATION COM | 1,115,970 | 1,175,931 |
| 9,000 SH VANGUARD INDEX FDS VANGUARD LARGE-CAP ETF | 2,057,813 | 2,427,300 |
| 160,298 SH ISHARES TR MSCI GLOBAL QUALITY FACTOR ETF | 4,007,450 | 3,872,800 |
| 44.98 SH INVESCO EXCHANGE-TRADED SELF-INDEXED FD TR INVESCO OMFL | 1,919,371 | 2,162,313 |
| 8,573 SH VANGUARD INDEX FDS GROWTH ETF VUG | 3,590,221 | 5,152,253 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARTNERSHIPS | AT COST | 3,630,012 | 3,998,372 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND SUBSCRIPTIONS | 2,355 | 118 | 2,120 | |
| INSURANCE | 1,192 | 298 | 596 | |
| OTHER DED K-1 | 22,340 | 22,340 | 0 | |
| BANK CHARGES | 30 | 2 | 27 | |
| OFFICE SUPPLIES | 7,402 | 1,851 | 3,701 | |
| MISCELLANEOUS EXPENSE | 458 | 0 | 458 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORDINARY PASS THROUGH INCOME/LOSS | 125,236 | 125,236 | 125,236 |
| RENTAL INCOME FROM EPI K-1 | -6,413 | -6,413 | -6,413 |
| ROYALTY INCOME FROM K-1 | 36,638 | 36,638 | 36,638 |
| MISCELLANEOUS INCOME FROM K-1 | 2,185 | 2,185 | 2,185 |
| Description | Amount |
|---|---|
| OTHER ADJUSTMENT - UNREALIZED | 137,071 |
| NONDEDUCTIBLE EXP & BOOK/TAX DIFF FROM K-1 INVESTMENTS | 5,394 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSE | 45,225 | 11,306 | 22,613 | |
| INVESTMENT FEES | 126,393 | 126,393 | 0 | |
| OTHER PROFESSIONAL FEES | 20,000 | 0 | 0 | |
| PROFESSIONAL FEES DIRECTLY RELATED TO CHARITABLE PROJECTS | 203,229 | 0 | 203,229 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX | 134 | 0 | 134 | |
| FOREIGN TAXES | 1,290 | 1,290 | 0 |