| Category | Amount |
|---|---|
| NONE |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES RUSSELL 3000 INDEX | 3,766,929 | 3,766,929 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKROCK FUNDS - CORE BOND | 2,946,626 | 2,946,626 | |
| VANGUARD DEVELOPED MARKETS | 2,634,831 | 2,634,831 | |
| VANGUARD MSCI EMERGING | 787,809 | 787,809 | |
| FORTRESS CREDIT OPP FUND V | 36,880 | 36,880 | |
| Q-BLK REAL ASSETS, LP | 146,380 | 146,380 | |
| ABERDEEN INTERNATIONAL | 363,742 | 363,742 | |
| ABERDEEN PRIVATE EQUITY | 259,370 | 259,370 | |
| ABERDEEN VENTURE PARTNERS | 252,411 | 252,411 | |
| BLACKSTONE PARTNERS OFFSHORE | 3,870,809 | 3,870,809 | |
| AETHER REAL ASSETS I, LP | 193,396 | 193,396 | |
| METROPOLITAN RE PARTNERS VII | 92,578 | 92,578 | |
| 2011 OPPORTUNISTIC PORTFOLIO | 105,163 | 105,163 | |
| TOWNSEND REAL ESTATE ALPHA FUN | 896,034 | 896,034 | |
| TREA II AIV NON ERISA | 0 | 0 | |
| CERBERUS OFFSHORE LEVERED LOAN | 245,110 | 245,110 | |
| GSO CREDIT ALPHA FUND II, LP | 423,266 | 423,266 | |
| ROUNDING |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 21,047 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSES | 919 | |||
| INVESTMENT EXPENSE-PASS THRU | 33,042 | 33,028 | ||
| INSURANCE | 583 | |||
| TELEPHONE | 1,517 | |||
| NONDEDUCTIBLE EXPENSES - PSHIP | 56 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| UNREALIZED GAIN | 1,254,862 | ||
| PASS-THRU SECTION 988 | -9,503 | -9,503 | |
| PASS-THRU ROYALTIES | 236 | 236 | |
| PASS-THRU COD INCOME | 322 | 322 | |
| PASS-THRU OTHER INCOME | 1,620 | 1,620 | |
| PASS-THRU ORDINARY INCOME | -6,306 | 2,498 | |
| PASS-THRU SECTION 1231 | -4,816 | -2,992 | |
| PASS-THRU RENTAL INCOME | -1,460 | -1,250 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL - ACKERLEY MANAGEMENT |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT/ACCOUNTING/TAX PREP | 61,600 | 51,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 338 | |||
| FOREIGN TAXES | 7,297 | 7,297 | ||
| FILING FEES | ||||
| STATE TAXES - PASS-THRU |