| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 39,895 | 19,948 | 12,875 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BAIRD AGGREGATE BOND FUND | 998,967 | 998,967 |
| VANGUARD SHORT TERM CORPORATE BOND INDEX FUND | 349,801 | 349,801 |
| VIRTUS ASSET TRUST TOTAL RETURN BOND FUND | 796 | 796 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ARTESIAN SMALL CAP FUND | 1,017,840 | 1,017,840 |
| DFA US TARGETED VALUE PORTFOLIO | 854,428 | 854,428 |
| DFA WORLD CORE EQUITY PORTFOLIO | 1,259,320 | 1,259,320 |
| EATON VANCE TRUST II | 647,065 | 647,065 |
| ISHARES RUSSELL 1000 GROWTH FUND | 745,402 | 745,402 |
| PIMCO STOCK PLUS FUND | 1,602,223 | 1,602,223 |
| VANGUARD FTSE DEVELOPED FUND | 693,325 | 693,325 |
| VANGUARD S&P 500 RFT | 1,145,603 | 1,145,603 |
| VULCAN VALUE PARTNERS FUND | 1,042,153 | 1,042,153 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BAY RESOURCE PARTNERS | FMV | 400,568 | 400,568 |
| BOGLE OFFSHORE OPPORTUNITY II | FMV | 1,055,759 | 1,055,759 |
| CANYON | FMV | 1,014,427 | 1,014,427 |
| CARVAL (CVI) CREDIT VALUE FUND B III | FMV | 1,041,595 | 1,041,595 |
| CEVIAN | FMV | 910,364 | 910,364 |
| CHAMPLAIN MID CAP FUND | FMV | 953,107 | 953,107 |
| COLCHESTER GLOBAL BOND FUND | FMV | 868,439 | 868,439 |
| DAVIDSON KEMPNER INSTITUTIONAL PARTNERS, LP | FMV | 971,733 | 971,733 |
| ECHOSYSTEM INTEGRITY FUND III, LP | FMV | 239,977 | 239,977 |
| FULCRUM GROWTH FUND II | FMV | 254,498 | 254,498 |
| ISIS/VOYAGER | FMV | 3,284 | 3,284 |
| LONE JUNIPER LP | FMV | 1,063,462 | 1,063,462 |
| OCH ZIFF REAL ESTATE PARALLEL FUND III | FMV | 394,072 | 394,072 |
| OHA DIVERSIFIED CREDIT | FMV | 1,849,877 | 1,849,877 |
| PAGOSA | FMV | 768,044 | 768,044 |
| SOUNDCORE CAPITAL PARTNERS II-A (NEW) | FMV | 34,805 | 34,805 |
| TIFF PE 2008 | FMV | 900,070 | 900,070 |
| WEATHERGAGE VENTURE CAPITAL | FMV | 585,265 | 585,265 |
| WELLINGTON CTF INTL CONTRARIAN VALUE | FMV | 1,280,308 | 1,280,308 |
| WESTWOOD GLOBAL EMERGING MKTS | FMV | 1,339,341 | 1,339,341 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 3,219 | 322 | 2,704 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT PARTNERSHIP REDEMPTIOONS IN TRANSIT | 0 | 504,194 | 504,194 |
| Description | Amount |
|---|---|
| UNREALIZED DEPRECIATION IN INVESTMENT PORTFOLIO | 3,063,728 |
| BOOK/TAX DIFFERENCES ON ADDITIONAL K-1 INCOME RECOGNITION | 295,180 |
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES/EXPENSE | 1,372 | 137 | 1,235 | |
| TELEPHONE/TECHNOLOGY | 8,641 | 334 | 8,307 | |
| INSURANCE | 1,645 | 165 | 1,481 | |
| BANK CHARGES | 338 | 34 | 304 | |
| DUES & SUBSCRIPTIONS | 1,379 | 138 | 1,241 | |
| NFP ASSOCIATION/ORGANIZATIONAL DUES | 2,450 | 0 | 2,450 | |
| POSTAGE | 765 | 77 | 689 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE COST BASIS ADJUSTMENT ON SALES OF ALT. INVESTMENT UNITS | 74,331 |
| BOOK/TAX ADJUSTMENT FOR DEFERRED FEDERAL NII EXCISE TAX EXPENSE | 61,275 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL NII EXCISE TAX PAYABLE | 14,607 | 16,347 |
| DEFERRED FEDERAL NII TAX LIABILITY | 106,829 | 45,554 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT CUSTODIAL, CONSULTANT & MANAGEMENT | 448,671 | 445,845 | 2,826 | |
| HR/RETIREMENT/PAYROLL PROCESSING | 2,362 | 236 | 2,126 | |
| CHARITABLE STRATEGIC PLANNING | 8,250 | 0 | 8,250 | |
| OTHER CONTRACT SERVICES | 1,395 | 140 | 1,256 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL NII EXCISE TAX | 22,416 | 0 | 0 | |
| FEDERAL UBIT | 1,924 | 0 | 0 | |
| PAYROLL TAX | 14,021 | 1,402 | 12,619 |