| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 11,384 | 5,692 | 5,692 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BAIRD AGGREGATE BOND FUND INSTL | 3,056,982 | 3,130,507 |
| DODGE & COX INCOME CL I | 2,819,812 | 2,872,511 |
| T ROWE PRICE INSTL FLOATING RATE FUND | 510,816 | 514,077 |
| VANGUARD INTMDT TERM TREASURY INDEX FD | 2,184,304 | 2,197,675 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GQG PARTNERS EMERG MARKETS EQ INSTL | 514,716 | 557,525 |
| MFS INTERNATIONAL EQUITY FUND CL R6 | 611,293 | 683,411 |
| VANGUARD DEVELOPED MRKTS INDEX ADMIRAL | 2,142,017 | 2,256,690 |
| VANGUARD EMERGING MRKTS INDEX ADMIRAL | 335,084 | 335,975 |
| VANGUARD TOTAL STOCK MARKET INDEX ADMIRAL | 6,094,120 | 6,630,918 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BDT CAPITAL PARTNERS FUND II (TE) LP | AT COST | 1,468,096 | 2,204,787 |
| INSIGHT PARTNERS (CAYMAN) XII LP | AT COST | 880,806 | 852,977 |
| L CATTERTON IX OFFSHORE LP | AT COST | 711,028 | 1,216,856 |
| TACONIC CRE DISLOCATION FUND II LP | AT COST | 585,004 | 697,940 |
| BLACKSTONE REAL ESTATE PARTNERS IX-F (AV-UTP-3) LP | AT COST | 319,075 | 319,075 |
| BLACKSTONE REAL ESTATE PARTNERS IX-F (AV-UTP) LP | AT COST | 286,609 | 286,609 |
| LC9 INTERNATIONAL AIV LP | AT COST | 141,236 | 141,236 |
| BREP IX CAYMAN FEEDER (OFFSHORE) F-SH LP | AT COST | 130,438 | 130,438 |
| BLACKSTONE REAL ESTATE PARTNERS IX F LP | AT COST | 56,452 | 56,452 |
| BLACKSTONE REAL ESTATE PARTNERS IX (AV-UTP-3B) LP | AT COST | 46,709 | 46,709 |
| FUND II-A SPIRITS LP | AT COST | 39,443 | 39,443 |
| TOWER AIV LP | AT COST | 36,074 | 36,074 |
| GREENHILL CAPITAL PARTNERS CAYMAN | AT COST | 0 | 241,574 |
| ALTERNATIVE INVESTMENTS - PFICS | AT COST | 1,534,503 | 1,680,436 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 32,688 | 16,344 | 16,344 | |
| LEGAL FEES - FROM JFF | 3,253 | 1,626 | 1,627 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM OIKOS INVESTMENT PARTNERS LLC | 637,274 | 0 | 0 |
| PARTNERSHIP DISTRIBUTIONS RECEIVABLE | 0 | 400,314 | 400,314 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES - PRIME BUCCHOLZ | 119,170 | 119,170 | 0 | |
| WIRE FEE | 660 | 660 | 0 | |
| PORTFOLIO DEDUCTIONS FROM PASSTHROUGH INVESTMENTS | 98,822 | 98,822 | 0 | |
| CONSULTING FEES | 78,112 | 78,112 | 0 | |
| OTHER EXPENSES FROM PASSTHROUGH INVESTMENTS | 16,051 | 16,051 | 0 | |
| OTHER INVESTMENT EXPENSES | 250 | 250 | 0 | |
| LESS: SUBJECT TO UBTI | 0 | -6,826 | 0 | |
| LIABILITY INSURANCE - FROM JFF | 49 | 0 | 49 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DELAWARE FRANCHISE TAX | 234 | 0 | 50 | |
| FEDERAL TAXES | 26,000 | 0 | 0 | |
| FOREIGN TAXES PAID FROM PASSTHROUGH INVESTMENTS | 465 | 465 | 0 | |
| FEDERAL TAXES - FROM JFF | 3,553 | 0 | 0 | |
| NY FILING FEE - FROM JFF | 533 | 0 | 533 |