| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHEVRON CORP DTD 6/24/13 3.191% 6/24/23 | 40,892 | 42,606 |
| ECOLAB INC NOTE DTD 12/8/11 3% 12/8/16 | 0 | 0 |
| GOLDMAN SACHS GROUP INC DTD 8/30/07 6.25% 9/1/17 | 0 | 0 |
| PHILLIPS 66 11/1/12 2.95% 5/1/17 | 0 | 0 |
| KEYCORP 11/13/1 2.3% 12/13/18 | 0 | 0 |
| VERIZON COMMUNICATIONS 9/18/13 4.5% 9/15/20 | 0 | 0 |
| EXELON CORP DTD 12/15/12 4.25% 6/15/22 | 25,324 | 26,830 |
| PLAINS ALL AMER PIPELINE 8/15/13 3.85% 10/15/23 | 0 | 0 |
| BANK OF AMERICA DTD 1/21/14 4.125% 1/22/24 | 31,236 | 32,535 |
| BLACKROCK INC DTD 3/18/14 3.5% 3/18/24 | 30,866 | 32,803 |
| FEDEX CORP DTD 1/9/14 4.0% 1/15/24 | 21,077 | 22,287 |
| HEWLETT-PACKERD CO DTD 12/6/11 3.3% 12/9/16 | 0 | 0 |
| JP MORGAN CHASE & CO DTD 6/29/11 3.15% 7/8/16 | 0 | 0 |
| NEXTERA ENERGY CAPITAL DTD 5/7/15 1.586% 6/1/17 | 35,089 | 35,063 |
| ORACLE CORP DTD 10/25/12 1.2% 10/15/17 | 0 | 0 |
| ROYAL BANK OF CA DTD 10/15/14 1.4% 10/13/17 | 0 | 0 |
| WHIRLPOOL CORP DTD 11/4/14 1.65% 11/1/17 | 20,065 | 20,056 |
| ABBVIE INC DTD 5/14/15 1.8% 5/14/18 | 35,009 | 35,143 |
| CELGENE CORP DTD 8/12/15 2.125% 8/15/18 | 0 | 0 |
| CITIGROUP INC DTD 2/5/15 1.8% 2/5/18 | 34,970 | 35,088 |
| HEALTH CARE REIT DTD 12/6/12 2.25% 3/15/18 | 30,294 | 30,264 |
| MORGAN STANLEY DTD 12/5/14 1.875% 1/5/18 | 24,983 | 25,102 |
| CAPITAL ONE FINANCIAL DTD 4/24/14 2.45% 4/24/19 | 35,180 | 35,763 |
| SUNTRUST BANKS INC DTD 5/1/14 2.5% 5/1/19 | 35,519 | 35,775 |
| AT&T INC DTD 5/4/15 2.45% 6/30/20 | 0 | 0 |
| AUTOMATIC DATA PROCESSING DTD 9/15/15 2.25% 9/15/20 | 0 | 0 |
| INGERSOLL-RAND LUX FINAN DTD 10/28/14 2.625% 5/1/20 | 0 | 0 |
| STATE STREET CORP DTD 8/18/15 2.55% 8/18/20 | 0 | 0 |
| TOYOTA MOTOR CREDIT CORP DTD 3/12/15 2.15% 3/12/20 | 0 | 0 |
| ACTAVIS FUNDING DTD 3/12/15 3.45% 3/15/22 | 0 | 0 |
| MERCK & CO DTD 2/10/15 2.35% 2/10/22 | 0 | 0 |
| TD AMERITRADE HOLDINGS DTD 3/6/15 2.95% 4/1/22 | 30,734 | 31,260 |
| KIMBERLY-CLARK CORP DTD 2/27/15 2.65 3/1/25 | 0 | 0 |
| CISCO SYSTEMS INC DTD 2/29/16 1.4% 2/28/18 | 25,036 | 25,097 |
| MCDONALD'S CORP MEDIUMD TERM DTD 12/9/15 2.1% 12/7/18 | 40,610 | 40,611 |
| WALGREENS BOOTS ALLIANCE DTD 6/1/16 1.75% 5/30/18 | 34,987 | 35,192 |
| ECOLAB INC NOTE DTD 1/14/16 2.0% 1/14/19 | 25,012 | 25,290 |
| GOLDMAN SACHS GROUP INC DTD 4/25/16 2.0% 4/25/19 | 29,953 | 30,200 |
| KROGER CO MEDIUM TERM DTD 10/3/16 1.5% 9/30/19 | 24,988 | 24,958 |
| LOWES COS INC DTD 4/20/16 1.15% 4/15/19 | 24,969 | 24,970 |
| SHELL INTERNATIONAL FINANCE DTD 9/12/16 1.375% 9/12/19 | 34,990 | 34,901 |
| TEVA PHARMACEUTICAL DTD 7/21/16 1.7% 7/19/19 | 24,998 | 24,944 |
| LOCKHEED MARTIN CORP DTD 11/23/15 2.5% 11/23/20 | 30,187 | 30,968 |
| MICROSOFT CORP DTD 11/3/15 2.0% 11/3/20 | 35,772 | 35,726 |
| AMERICAN HONDA FINANCE DTD 9/9/16 1.7% 9/9/21 | 24,950 | 24,834 |
| AON PLC STS 11/13/15 2.8% 3/15/21 | 20,034 | 20,520 |
| BB&T CORP DTD 5/10/16 2.05% 5/10/21 | 24,976 | 25,261 |
| HOME DEPOT INC DTD 2/12/16 2.0% 4/1/21 | 29,967 | 30,502 |
| ORACLE CORP DTD 7/7/16 1.9% 9/15/21 | 24,957 | 25,064 |
| SOUTHERN CO DTD 5/24/16 2.35% 7/1/21 | 40,638 | 40,764 |
| WELLS FARGO & CO DTD 7/25/16 2.1% 7/26/21 | 34,967 | 34,880 |
| CVS CAREMARK COPR DTD 11/29/12 2.75% 12/1/22 | 30,639 | 30,888 |
| DOMINION RESOURCES INC DTD 9/24/15 3.9% 10/1/25 | 15,393 | 16,138 |
| JP MORGAN CHASE & CO DTD 7/21/15 3.9% 7/15/25 | 31,757 | 32,350 |
| ANHEUSER-BUSCH INBEV FIN DTD 1/25/16 3.65% 2/1/26 | 26,717 | 26,850 |
| BANK OF NEW YORK MELLON DTD 5/2/16 2.8% 5/4/26 | 25,330 | 25,657 |
| BERKSHIRE HATHAWAY INC DTD 3/15/16 3.125% 3/15/26 | 15,198 | 15,766 |
| EXXON MOBIL CORP DTD 3/3/16 3.043% 3/1/26 | 31,076 | 31,448 |
| US BANCORP DTD 4/26/16 3.1% 4/27/26 | 15,067 | 15,495 |
| VERIZON COMMUNICATIONS 8/1/16 2.625% 8/15/26 | 24,584 | 24,537 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ACE LIMITED | 0 | 0 |
| AIR PRODS & CHEM INC. | 18,175 | 31,271 |
| AMERICAN EUROPACIFIC GROWTH CLASS F | 402,120 | 567,173 |
| APPLE INC | 23,924 | 29,167 |
| BB&T CP | 33,934 | 41,039 |
| CARDINAL HEALTH INC | 18,865 | 30,614 |
| CHEVRON TEXACO CORP | 34,979 | 44,873 |
| CVS/CAREMARK CORPORATION | 24,064 | 33,371 |
| DANAHER CORP | 10,794 | 21,636 |
| DICKS SPORTING GOODS INC | 0 | 0 |
| EXXON MOBIL CORP | 24,604 | 23,216 |
| GENERAL ELECTRIC COMPANY | 37,122 | 42,209 |
| HARBOR INTERNATIONAL FUND | 565,160 | 548,395 |
| ISHARES MSCI EAFE SMALL CAP INDEX FUND | 0 | 0 |
| ISHARES RUSSELL 2000 GROWTH INDEX | 191,299 | 297,800 |
| ISHARES RUSSELL MID-CAP ETF | 866,618 | 1,045,920 |
| ISHARES TRUST RUSSELL 1000 GROWTH INDEX FD | 827,452 | 1,208,789 |
| ISHARES TRUST RUSSELL 2000 VALUE INDEX FUND | 122,193 | 196,930 |
| JOHNSON & JOHNSON | 20,159 | 42,527 |
| JP MORGAN CHASE & CO | 30,271 | 41,952 |
| LOCKHEED MARTIN CORPORATION | 9,132 | 20,856 |
| LOWES COMPANIES INCORPORATED | 21,088 | 31,484 |
| MAXIM INTEGRATED PRODS INC | 22,764 | 38,572 |
| MERCK & COMPANY INC | 16,188 | 20,595 |
| METLIFE INC | 26,246 | 30,790 |
| NORDSTROM | 24,146 | 23,761 |
| OCCIDENTAL PETROLEUM CORP | 24,732 | 21,584 |
| OMNICOM GROUP | 26,474 | 45,475 |
| PARAMETRIC TAX-MANAGED EMERGING MARKETS | 226,669 | 303,920 |
| PEOPLES UNITED FINANCIAL INC | 12,078 | 12,640 |
| PEPSICO INCORPORATED | 23,317 | 34,045 |
| PFIZER INC | 22,832 | 33,159 |
| PHILIP MORRIS INTL | 13,070 | 23,624 |
| PNC FINANCIAL SERVICES GROUP INC | 25,552 | 33,604 |
| PPL CORPORATION | 18,607 | 23,266 |
| QUALCOMM INC | 18,644 | 25,551 |
| RIDGEWORTH SEIX FLOATING RATE | 0 | 0 |
| SCHLUMBERGER LTD | 28,152 | 28,389 |
| SOUTHERN CO | 16,822 | 23,649 |
| T ROWE PRICE GROUP INC | 0 | 0 |
| TEVA PHARMACEUTICAL INDS LTD | 0 | 0 |
| UNION PACIFIC CORP | 19,807 | 25,748 |
| US BANCORP COMMON | 10,413 | 14,668 |
| VANGUARD FTSE DEVELOPED MARKET EFT | 483,721 | 559,953 |
| WELLS FARGO & CO | 31,857 | 39,144 |
| WILMINGTON MUTLI-MANAGER REAL ASSET FUND | 812,497 | 822,580 |
| FPA NEW INCOME FUND | 0 | 0 |
| SCOUT UNCONSTRAINED BOND | 0 | 0 |
| AMERICAN TOWER CORP | 21,462 | 28,672 |
| AMGEN INC | 22,457 | 29,525 |
| CISCO SYSTEMS INC | 41,534 | 50,054 |
| DELTA AIR LINES INC | 30,246 | 32,118 |
| EXTENDED STAY AMERICA INC | 14,901 | 13,547 |
| FEDEX CORP | 29,622 | 32,316 |
| ORACLE CORPORATION | 14,876 | 14,416 |
| AMERICAN INTERNATIONAL GROUP | 29,519 | 28,187 |
| CITIGROUP INC | 29,052 | 24,796 |
| GILEAD SCIENCES INC | 0 | 0 |
| HALLIBURTON HLDG CO | 36,279 | 40,841 |
| SCOTTS MIRACLE-GRO COMPANY | 0 | 0 |
| STRYKER CORP | 17,243 | 20,139 |
| SUNCOR ENERGY INC | 22,260 | 22,141 |
| ISHARES RUSSELL MID-CAP GROWTH ETF | 0 | 0 |
| VANGUARD FINANCIALS ETF | 0 | 0 |
| VANGUARD HEALTH CARE ETF | 0 | 0 |
| DREYFUS HIGH YIELD FUND | 0 | 0 |
| ISHARES RUSSELL 1000 VALUE ETF | 796,608 | 844,960 |
| BLACKROCK INC | 28,914 | 31,896 |
| BRISTOL-MYERS SQUIBB CO | 18,773 | 17,955 |
| CHUBB LTD | 29,681 | 42,344 |
| EOG RESOURCES INC | 22,856 | 25,822 |
| MASTERCARD INC | 22,367 | 25,341 |
| MONSANTO COMPANY | 22,769 | 25,039 |
| PERRIGO CO PLC | 15,043 | 15,419 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CAMDEN PARTNERS STRATEGIC FUND V LP | AT COST | 420,866 | 491,379 |
| CAMDEN PRIVATE CAPITAL IV-A, LLC | AT COST | 357,502 | 479,292 |
| WILLIAM BLAIR BLUE TE FUND LP | AT COST | 337,055 | 642,366 |
| WILLIAM BLAIR CAPITAL TE FUND LP | AT COST | 160,090 | 451,710 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAMDEN PRIVATE CAPITAL IV-A LLC | 20,040 | 20,040 | 0 | |
| CAMDEN PARTNERS STRAGETIC FUND V | 13,286 | 13,286 | 0 | |
| CAMDEN PRIVATE CAPITAL IV-A LLC - NONDEDUCTIBLE EXPENSE | 28 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAMDEN PRIVATE EQUITY IV-A LLC | 48,710 | 48,710 | 48,710 |
| CAMDEN PARTNERS STATEGIC FUND V | -9,924 | -9,924 | -9,924 |
| Description | Amount |
|---|---|
| COST ADJUSTMENT | 133 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 13,000 | 0 | 0 | |
| FOREIGN TAXES WITHHELD | 251 | 251 | 0 |