| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JULIAN SUR CPA | 8,100 | 4,050 | 4,050 | |
| ISDANER & COMPANY, LLC | 0 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BERKSHIRE HATHAWAY INC 3.125% DUE 3/15/26 | 391,923 | 391,923 |
| PROCTER & GAMBLE CO 2.8% DUE 3/25/27 | 343,634 | 343,634 |
| JOHNSON & JOHNSON 2.45% DUE 3/1/26 | 296,274 | 296,274 |
| COLGATE-PALMOLIVE CO 3.25% DUE 8/15/32 | 255,236 | 255,236 |
| WALMART INC 3.7% DUE 6/26/28 | 224,206 | 224,206 |
| MORGAN STANLEY BANK NA CD 4.05% DUE 4/9/30 | 199,922 | 199,922 |
| VANGUARD INTERMEDIATE TERM CORPORATE BOND | 90,217 | 90,217 |
| WALMART INC 7.55% DUE 2/15/30 | 22,907 | 22,907 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SPDR S&P 500 ETF TRUST | 22,946,331 | 22,946,331 |
| VANGUARD INDEX FUND ETF | 9,485,533 | 9,485,533 |
| ISHARES CORE S&P MID-CAP ETF | 7,508,451 | 7,508,451 |
| COMCAST CORPORATION CL A | 5,217,164 | 5,217,164 |
| DFA INTERNATIONAL CORE EQUITY | 1,245,421 | 1,245,421 |
| KOPERNIK GLOBAL ALL-CAP FUND - INST | 1,209,491 | 1,209,491 |
| VANGUARD HIGH DIVIDEND YIELD ETF | 992,893 | 992,893 |
| GRANDEUR PEAK GLOBAL OPPORTUNITIES FD INS | 975,658 | 975,658 |
| WCM FOCUSED INTL GROWTH FUND - INS | 963,761 | 963,761 |
| SPDR S&P DIVIDEND ETF | 927,307 | 927,307 |
| JANUS HNDRSN OVERSEAS | 893,261 | 893,261 |
| BNY MELLON INTERNATIONAL STOCK FUND - INST | 887,559 | 887,559 |
| DFA US SMALL CAP PORTFOLIO | 759,830 | 759,830 |
| DIMENSIONAL INTERNATIONAL CO ETF | 598,172 | 598,172 |
| GATEWAY FUND CLASS Y | 533,775 | 533,775 |
| TOUCHSTONE SANDS CAPITAL EMERGING GROWTH-Y | 507,931 | 507,931 |
| VIRTUS WCM CREDIT DRIVEN FUND CLASS | 487,797 | 487,797 |
| SEAFARER OVERSEAS GROWTH & INCOME FUND | 483,151 | 483,151 |
| DFA EMERGING MARKETS CORE EQUITY FUND | 432,137 | 432,137 |
| BARON DISCOVERY FUND - INSTL | 418,326 | 418,326 |
| NATIXIS LOOMIS SAY C/P BND-Y | 410,480 | 410,480 |
| DOUBLELINE TOTAL RETURN BOND FUND INTL CLASS | 401,649 | 401,649 |
| WASATCH SMALL CAP VALUE INS | 365,272 | 365,272 |
| GRANDEUR PEAK US STALWARTS FUND | 362,828 | 362,828 |
| DIMENSIONAL US SMALL CAP VALUE ETF | 355,809 | 355,809 |
| DIMENSIONAL US SMALL CAP ETF | 194,889 | 194,889 |
| DIMENSIONAL EMERGING MARKETS ETF | 91,860 | 91,860 |
| VANGUARD HIGH YIELD CORPORATE - ADMIRAL | 90,414 | 90,414 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ARCHAEN II OFFSHORE | FMV | 1,568,214 | 1,568,214 |
| CAMBRIAN ANCHOR I OFFSHORE | FMV | 388,334 | 388,334 |
| PLEIADES OFFSHORE FUNDS LP | FMV | 5,842,728 | 5,842,728 |
| CAMRIAN CAPITAL PARTNERS | FMV | 1,207,288 | 1,207,288 |
| NORTHWOOD REAL ESTATE PARTNERS LP | FMV | 793,939 | 793,939 |
| CENTERBRIDGE CAPITAL PARTNERS | FMV | 2,396 | 2,396 |
| ARCHEAN CAPITAL PARTNERS | FMV | 441,809 | 441,809 |
| VITTORIA OFFSHORE FUNDS LP | FMV | 12,604,715 | 12,604,715 |
| PATHSTONE PRIVATE EQUITY SELECT 2024 | AT COST | 194,751 | 194,751 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST & DIVIDENDS RECEIVABLE | 242,264 | 220,421 | 220,421 |
| PREPAID EXCISE TAX | 43,029 | 31,348 | 31,348 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT INTEREST EXPENSE FROM K-1S | 6,229 | 6,229 | 0 | |
| PORTFOLIO DEDUCTIONS FROM K-1S | 44,808 | 44,808 | 0 | |
| DUES AND SUBSCRIPTIONS | 8,717 | 0 | 8,717 | |
| INSURANCE | 1,074 | 0 | 1,074 | |
| OTHER | 102 | 0 | 102 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PATHSTONE PRIVATE EQUITY SELECT 2024 LP | 4 | 4 | 4 |
| CENTERBRIDGE CAPITAL PARTNERS II | 217 | 217 | 217 |
| NORTHWOOD REAL ESTATE PARTNERS AIV PWP | -60 | -60 | -60 |
| ARCHAEN CAPITAL PARTNERS | 13,179 | 13,179 | 13,179 |
| NORTHWOOD REAL ESTATE PARTNERS AIV PM | -1,209 | -348 | -1,209 |
| NOTHWOOD REAL ESTATE PARTNERS AIV BCP | 1,856 | 0 | 1,856 |
| NORTHWOOD REAL ESTATE PARTNERS AIV 2016 | 3,754 | 3,927 | 3,754 |
| NORTHWOOD REAL ESTATE PARTNERS AIV8 | -2,181 | 0 | -2,181 |
| NORTHWOOD REAL ESTATE PARTNERS | -8 | -8 | -8 |
| NORTHWOOD REAL ESTATE PARTNERS AIV ME | -1,385 | -91 | -1,385 |
| CAMBRIAN CAPITAL PARTNERS | -233 | 291 | -233 |
| Description | Amount |
|---|---|
| UNREALIZED INCREASE IN VALUE OF INVESTMENTS | 7,125,263 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESMENT MANAGMENT FEES | 119,090 | 119,090 | 0 | |
| DUNLEAVY & ASSOCIATES | 32,598 | 0 | 32,598 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX - CURRENT | 30,000 | 0 | 0 |