| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 7,200 | 0 | 0 | 7,200 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Dodge & Cox Income, 22,059.71 Sh | FMV | 285,011 | 285,011 |
| Fidelity 500 Index, 6,265.188 Sh | FMV | 1,489,360 | 1,489,360 |
| Fidelity International Fd, 3,417.904 Sh | FMV | 207,091 | 207,091 |
| Blackstone ALT, 25,608.096 Sh | FMV | 297,822 | 297,822 |
| Neuberger Berman Long, 14,561.166 Sh | FMV | 294,572 | 294,572 |
| Ishares Inc MSCI Japan, 1,491 Sh | FMV | 124,424 | 124,424 |
| Invesco QQQ TR Ser, 270 Sh | FMV | 169,848 | 169,848 |
| Health Care Select, 290 Sh | FMV | 41,833 | 41,833 |
| Blackrock High Yield, 14,545.39 Sh | FMV | 105,309 | 105,309 |
| Cohen & Steers RE, 12,564.17 Sh | FMV | 218,742 | 218,742 |
| PIMCO Commodity, 6,002.712 Sh | FMV | 41,479 | 41,479 |
| PIMCO Total Return, 19,293.86 Sh | FMV | 171,137 | 171,137 |
| Vanguard Tot Bd, 65,300.46 Sh | FMV | 639,945 | 639,945 |
| Vanguard FTSE Europe, 3,991 Sh | FMV | 320,477 | 320,477 |
| PIMCO Dynamic Bond, 9,236.265 Sh | FMV | 95,411 | 95,411 |
| Ishares Core MSCI Emerg, 4,712 Sh | FMV | 321,689 | 321,689 |
| American Beacon, 4,847.177 Sh | FMV | 48,132 | 48,132 |
| Artisan Intl Val, 1,679.859 Sh | FMV | 92,812 | 92,812 |
| Ishares MSCI Canada, 798 Sh | FMV | 40,491 | 40,491 |
| Financial Select Sector SPDR, 1,657 Sh | FMV | 86,777 | 86,777 |
| Ishares 7-10 Year Treas, 1,018 Sh | FMV | 98,593 | 98,593 |
| Comm Serv Select Sector, 282 Sh | FMV | 32,376 | 32,376 |
| Consumer Staples SPDR, 76.28 Sh | FMV | 13,654 | 13,654 |
| Consumer Discretionary SELT, 135 Sh | FMV | 32,391 | 32,391 |
| Energy Select Sec SPDR, 153 Sh | FMV | 13,484 | 13,484 |
| Industrial Select Sect SPDR, 287 Sh | FMV | 44,502 | 44,502 |
| Technology Select Sect, 470 Sh | FMV | 141,320 | 141,320 |
| Utilities Select Sector, 525 Sh | FMV | 46,778 | 46,778 |
| JP Morgan Betabuild CA, 548 Sh | FMV | 47,736 | 47,736 |
| JP Morgan Betabuild Dev, 814 Sh | FMV | 45,731 | 45,731 |
| Franklin Alt Strat Fd, 5,035.947 Sh | FMV | 59,827 | 59,827 |
| Abrdn Physical Gold, 851 Sh | FMV | 32,449 | 32,449 |
| Credit Suisse Comm, 1,706.385 Sh | FMV | 42,335 | 42,335 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 3,362 | 0 | 0 | 3,362 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Investment in Cerebelly | 102,544 | 102,832 | 102,832 |
| Investment in Onbrane | 445,029 | 445,029 | 445,029 |
| Investment in PCG | 14,657 | -3,800 | -3,800 |
| PRI Loan | 25,000 | 25,000 | 25,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 1 | 1 | ||
| Filing Fee | 45 | 45 | ||
| Misc Office Expense | 926 | 926 | ||
| Postage & Delivery | 838 | 838 | ||
| Subscriptions | 1,345 | 1,345 | ||
| Supplies | 214 | 214 | ||
| Web Hosting | 182 | 182 | ||
| Website Development | 1,386 | 1,386 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 36,387 | 36,387 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 2,323 |