| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE - BOA | 1,550 | 1,550 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 464287507 ISHARES CORE S&P MID | 314,276 | 429,831 |
| 464287655 ISHARES RUSSELL 2000 | 186,113 | 271,119 |
| 921943858 VANGUARD FTSE DEVELO | 519,548 | 561,147 |
| 922042858 VANGUARD FTSE EMERGI | ||
| 922908553 VANGUARD REIT ETF | 927,155 | 1,050,265 |
| 466001864 IVY ASSET STRATEGY F | 684,000 | 766,801 |
| 693390841 PIMCO HIGH YIELD FD | 131,993 | 138,700 |
| 714199106 PERMANENT PORTFOLIO | ||
| 72200Q182 PIMCO ALL ASSET ALL | ||
| 202671913 AGGREGATE BOND CTF | 987,969 | 981,473 |
| 207543877 SMALL CAP GROWTH LEA | 212,098 | 258,669 |
| 29099J109 EMERGING MARKETS STO | 920,376 | 1,045,742 |
| 302993993 MID CAP VALUE CTF | 481,807 | 580,208 |
| 303995997 SMALL CAP VALUE CTF | 236,126 | 276,012 |
| 323991307 MID CAP GROWTH CTF | 481,324 | 544,800 |
| 45399C107 DIVIDEND INCOME COMM | 1,141,545 | 1,375,655 |
| 99Z466163 HIGH QUALITY CORE CO | 611,298 | 719,747 |
| 99Z466197 INTERNATIONAL FOCUSE | 1,403,458 | 1,560,605 |
| 99Z501647 STRATEGIC GROWTH COM | 1,104,688 | 1,313,597 |
| 73935S105 POWERSHARES DB COMMO | 585,783 | 533,514 |
| 38145C646 GOLDMAN SACHS STRATE | 1,153,000 | 1,141,080 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 99Z378921 EXCELSIOR PRIVATE MA | AT COST | 234,000 | 297,232 |
| 99Z453393 EXCELSIOR PRIVATE MA | AT COST | 26,000 | 26,000 |
| 71BB59993 EXCELSIOR PRIVATE MA | AT COST | 42,000 | 46,403 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT - UPDATES | 34,707 |
| COST BASIS ADJUSTMENT - VANGUARD | 8,988 |
| ROUNDING | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 25 | 0 | 25 | |
| PARTNERSHIP EXPENSES | 9,487 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | 1,506 |
| Description | Amount |
|---|---|
| CTF ADJUSTMENT | 171,919 |
| PARTNERSHIP ADJUSTMENT | 45,524 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 4,511 | 4,511 | 0 | |
| EXCISE TAX ESTIMATES | 9,000 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 725 | 725 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 445 | 445 | 0 |