| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 11,400 | 5,700 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DOUBLELINE TOTAL RETURN BOND FUND | 249,373 | 249,373 |
| GUGGENHEIM LIMITED DURATION BOND FUND | 235,129 | 235,129 |
| GUGGENHEIM TOTAL RETURN BOND FUND | 154,701 | 154,701 |
| ISHARES BARCLAYS 3-7 YEAR TREASURY BOND FUND | 127,080 | 127,080 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES RUSSELL 3000 ETF | 280,852 | 280,852 |
| VANGUARD TOTAL STOCK MARKET VIPERS | 483,244 | 483,244 |
| VANGUARD FTSE DEVELOPED MARKETS ETF | 402,793 | 402,793 |
| VANGUARD FTSE EMERGING MARKETS ETF | 85,698 | 85,698 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRIVATE CREDIT III OFFSHORE, LP | FMV | 300,624 | 300,624 |
| PUBLIC MARKETS, LLC | FMV | 1,177,757 | 1,177,757 |
| HEDGED EQUITY - OFFSHORE, LTD | FMV | 1,044,292 | 1,044,292 |
| ABSOLUTE RETURN STRATEGIES - OFFSHORE, LTD | FMV | 708,186 | 708,186 |
| PRIVATE EQUITY V OFFSHORE, LP | FMV | 1,236,073 | 1,236,073 |
| PRIVATE EQUITY VI OFFSHORE, LP | FMV | 411,772 | 411,772 |
| PRIVATE CO-INVESTMENT OPPORTUNITIES OFFSHORE, LP | FMV | 166,073 | 166,073 |
| BROWN ADVSISORY INVESTORS 2006 - SLP III (TE), LLP | FMV | 50,949 | 50,949 |
| MULTI-SECTOR CREDIT OFFSHORE, LTD | FMV | 889,178 | 889,178 |
| PRIVATE EQUITY VII OFFSHORE, LP | FMV | 494,040 | 494,040 |
| PRIVATE EQUITY VIII OFFSHORE, LP | FMV | 215,097 | 215,097 |
| PRIVATE CREDIT IV OFFSHORE, LP | FMV | 223,888 | 223,888 |
| SUMMIT VI ADVISORS FUND, LP | FMV | 1,005 | 1,005 |
| Description | Amount |
|---|---|
| ADJUSTMENTS TO RECORD ASSETS AT FAIR MARKET VALUE (UNREALIZED AMOUNTS) | 1,284,259 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 15 | 0 | 0 | |
| PARTNERSHIP: PORTFOLIO DEDUCTIONS | 8,768 | 8,768 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CLASS ACTION PROCEEDS | 111 | 111 | 111 |
| PARTNERSHIP: OTHER INCOME | -130 | -130 | -130 |
| MISCELLANEOUS INCOME | 32,978 | 32,978 | 32,978 |
| EXCESS DISTRIBUTIONS FROM OFFSHORE INVESTMENTS | 635,038 | 635,038 | 635,038 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 40,169 | 40,169 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 10,000 | 0 | 0 | |
| STATE TAXES | 250 | 0 | 0 | |
| PARTNERSHIP: FOREIGN TAXES | 1,973 | 1,973 | 0 |