| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| POETIC HOLDINGS V LLC | AT COST | 50,221 | 50,221 |
| POETIC HOLDINGS VII LLC | AT COST | 158,481 | 158,481 |
| K PRIME 18 LLC | AT COST | 26,795 | 26,795 |
| ANGEL OAK MULTI-STRATEGY INCOME INSTL | AT COST | 412,250 | 426,198 |
| DOUBLELINE CORE FIXED INCOME FUND CLASS I | AT COST | 804,451 | 827,656 |
| DOUBLINE SHILLER ENHANCED CAP CL I | AT COST | 541,336 | 698,980 |
| EUROPACIFIC GROWTH FUND CLASS F3 | AT COST | 289,943 | 417,944 |
| FID INTERMED BOND | AT COST | 1,039,338 | 1,036,820 |
| FIDELITY 500 INDEX FUND | AT COST | 1,755,053 | 2,115,358 |
| GUGGENHEIM TOTAL RETURN BOND FUND INSTITUTIONAL CLASS | AT COST | 738,039 | 757,533 |
| ISHARES MBS ETF | AT COST | 96,655 | 96,804 |
| MFS INTERNATIONAL GROWTH FD CL I | AT COST | 307,471 | 378,826 |
| MFS NEW DISCOVERY VALUE FUND CL I | AT COST | 120,915 | 164,343 |
| INVESCO DEVELOPING MARKETS FUND CLASS R6 | AT COST | 67,466 | 104,338 |
| INVESCO DEVELOPING MARKETS FUND CLASS Y | AT COST | 141,025 | 198,782 |
| PIMCO INCOME FUND CLASS I | AT COST | 483,927 | 513,943 |
| JP MORGAN LARGE-CAP GROWTH FUND SELECT CLASS | AT COST | 401,070 | 480,878 |
| ISHARES 1-3 YEAR TREASURY BOND ETF | AT COST | 212,561 | 212,242 |
| SCHWAB SMALL CAP INDEX SELECT SHS | AT COST | 139,677 | 147,800 |
| THORNBURG LTD TERM INCOME INSTITUTIONAL | AT COST | 1,933 | 2,008 |
| T. ROWE PRICE QM US SMALL CAP GR EQ I | AT COST | 128,702 | 160,823 |
| TECHNOLOGY SELECT SECTOR SPDR FUND | AT COST | 253,149 | 322,397 |
| HEALTH CARE SELECT SECTOR SPDR FUND | AT COST | 135,687 | 150,441 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDEND RECEIVABLE | 2,096 | 1,524 | 1,524 |
| LOAN RECEIVABLE | 460,000 | 460,000 | 460,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCELSIOR OPPORTUNITY FUND LP - ROYALTY LOSS | 1 | 1 | 0 | |
| FOREIGN TAXES | 531 | 531 | 0 | |
| INVESTMENT EXPENSE | 325 | 325 | 0 | |
| INVESTMENT MANAGEMENT FEES | 42,865 | 42,865 | 0 | |
| LICENSE & FEES | 99 | 0 | 99 | |
| NONDEDUCTIBLE EXPENSES FROM PASSHTROUGH | 88 | 0 | 0 | |
| PASSTHROUGH INVESTMENT INTEREST EXPENSE | 1,466 | 1,466 | 0 | |
| PAYROLL PROCESSING FEE | 714 | 357 | 357 | |
| PENALTIES | 493 | 0 | 0 | |
| POETIC HOLDING V LLC- LOSS | 215 | 215 | 0 | |
| POETIC HOLDING VII LLC- LOSS | 6,458 | 6,458 | 0 | |
| TAX-EXEMPT INTEREST INCOME | -15 | -15 | 0 | |
| K PRIME 18 LLC - LOSS | 73,303 | 73,303 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXCELSIOR OPPORTUNITY FUND | 5,354 | 0 | 5,354 |
| EXCELSIOR OPPORTUNITY FUND LP - ROYALTIES | 3 | 3 | 3 |
| EXCELSIOR OPPORTUNITY FUND LP - ORDINARY | 11,097 | 11,097 | 11,097 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 17,763 | 8,881 | 8,882 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 3,000 | 0 | 0 | |
| PAYROLL TAXES | 7,164 | 3,582 | 3,582 |