| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EXCELSIOR OPPORTUNITY FUND LP | AT COST | 41,409 | 41,409 |
| POETIC HOLDINGS V LLC | AT COST | 34,425 | 34,425 |
| POETIC HOLDINGS VII LLC | AT COST | 78,794 | 78,794 |
| AMER FNDS EUROPAC GROW-F3 (FEUPX) | AT COST | 287,722 | 381,820 |
| ANGEL OAK MULTI-STRATEGY IN (ANGIX) | AT COST | 495,928 | 506,297 |
| DOUBLELINE CORE FIXED (DBLFX) | AT COST | 1,064,109 | 1,054,886 |
| DOUBLELINE SH ENH CAPE CL I (DSEEX) | AT COST | 279,921 | 330,660 |
| FIDELITY INTERMEDIATE BOND (FTHRX) | AT COST | 1,494,465 | 2,305,003 |
| FIDELITY 500 INDEX FUND PRE (FXAIX) | AT COST | 1,505,724 | 1,448,602 |
| GUGGENHEIM TOTAL RETURN BO (GIBIX) | AT COST | 1,075,065 | 1,058,240 |
| INVESCO DEVELOPING MARKETS (ODVIX) | AT COST | 72,571 | 96,899 |
| INVESCO DEVELOPING MARKETS (ODVYX) | AT COST | 56,444 | 82,864 |
| ISHARES 1-3 YEAR TREASURY B (SHY) | AT COST | 264,398 | 261,677 |
| ISHARES MBS ETF (MBB) | AT COST | 267,595 | 262,242 |
| JPMORGAN LARGE CAP GROWTH F (SEEGX) | AT COST | 129,477 | 164,498 |
| MFS INTERNATIONAL GROWTH FD (MQGIX) | AT COST | 331,196 | 414,839 |
| MFS NEW DISCOVERY VALUE FD (NDVIX) | AT COST | 252,375 | 337,455 |
| PIMCO INCOME FUND INST CL (PIMIX) | AT COST | 574,410 | 606,694 |
| SCHWAB CAP TR SMALL CAP IND (SWSSX) | AT COST | 307,118 | 319,413 |
| SPDR S&P REGIONAL BANKING E (KRE) | AT COST | 107,823 | 105,448 |
| T. ROWE PRICE DIVERSIFIED S (TQAIX) | AT COST | 133,619 | 159,110 |
| TECH SELECT SECTOR SPDR TR (XLK) | AT COST | 99,487 | 175,300 |
| VANGUARD MEGA CAP GROWTH ET (MGK) | AT COST | 267,101 | 281,621 |
| VANGUARD VALUE ETF (VTV) | AT COST | 275,153 | 327,995 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDEND RECEIVABLE | 1,524 | 1,696 | 1,696 |
| LOAN RECEIVABLE | 460,000 | 460,000 | 460,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 53,187 | 53,187 | 0 | |
| LICENSE & FEES | 169 | 0 | 169 | |
| NONDEDUCTIBLE EXPENSES FROM PASSHTROUGH | 4,770 | 0 | 0 | |
| PASSTHROUGH INVESTMENT INTEREST EXPENSE | 3,273 | 3,273 | 0 | |
| PAYROLL PROCESSING FEE | 764 | 382 | 382 | |
| POETIC HOLDING V LLC- LOSS | 1,320 | 1,320 | 0 | |
| POETIC HOLDING VII LLC- LOSS | 2,615 | 2,615 | 0 | |
| K PRIME 18 LLC - LOSS | 27,188 | 27,188 | 0 | |
| INSURANCE | -306 | -306 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXCELSIOR OPPORTUNITY FUND | 4,274 | 4,274 | 4,274 |
| EXCELSIOR OPPORTUNITY FUND LP - ROYALTIES | 16 | 16 | 16 |
| EXCELSIOR OPPORTUNITY FUND LP - ORDINARY | -3,879 | -3,879 | -3,879 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 37,876 | 18,938 | 18,938 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 8,500 | 0 | 0 | |
| PAYROLL TAXES | 2,641 | 1,320 | 1,321 | |
| FOREIGN TAXES | 1,556 | 1,556 | 0 |