| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 9,963 | 5,000 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES 3-7 YEAR TREASURY BOND ETF | 199,473 | 179,607 |
| DOUBLELINE TOTAL RETURN BOND 1 | 145,999 | 126,906 |
| GUGGENHEIM TOTAL RETURN BOND INSTL | 139,487 | 123,779 |
| GUGGENHEIM LIMITED DURAT | 80,789 | 75,719 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD TOTAL STOCK MARKET ETF | 1,478,403 | 1,602,516 |
| VANGUARD VALUE ETF | 441,914 | 417,268 |
| AKRE FOCUS INSTL | 159,579 | 146,264 |
| EDGEWOOD GROWTH INSTL | 334,379 | 231,863 |
| SPDR S&P 500 GROWTH | 290,942 | 241,691 |
| SPYGLASS GROWTH INSTITUT | 219,688 | 117,987 |
| VANGUARD TOTAL STOCK MARKET EQUITY FUND | 92,739 | 269,581 |
| VICTORY SYCAMORE ESTABLI | 402,861 | 367,447 |
| BRANDYWINE GLOBAL | 29,301 | 26,922 |
| PIMCO INCOME | 37,373 | 34,078 |
| VOYA SECURITIZED CREDIT | 35,821 | 34,241 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRIVATE CREDIT III OFFSHORE, LP | AT COST | 188,419 | 225,468 |
| PRIVATE EQUITY VI OFFSHORE, LP | AT COST | 98,740 | 205,886 |
| PRIVATE EQUITY VII OFFSHORE, LP | AT COST | 64,116 | 75,310 |
| PRIVATE CREDIT IV OFFSHORE, LP | AT COST | 120,756 | 126,729 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REDEMPTION RECEIVABLE | 0 | 1,133,760 | 1,133,760 |
| Description | Amount |
|---|---|
| ADJUSTMENT FOR STOCK CONTRIBUTED IN AND THEN CONTRIBUTED OUT | 830,111 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 35,320 | 35,230 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 36,185 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 78 | 0 | 0 |