| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ABSOLUTE RETURN STRATEGIES OFFSHORE | AT COST | 480,000 | 490,112 |
| DOUBLELINE TOTAL RETURN BOND FD | AT COST | 138,250 | 123,367 |
| GUGGENHEIM LIMITED DURATION | AT COST | 124,956 | 122,116 |
| GUGGENHEIM TOTAL RETURN BOND FD | AT COST | 140,305 | 125,797 |
| HEDGED EQUITY OFFSHORE | AT COST | 269,841 | 285,888 |
| ISHARES TR US TREAS | AT COST | 19,997 | 19,915 |
| MORTGAGE-BACKED SECURITIES | AT COST | 39,081 | 32,054 |
| PRIVATE EQUITY VIII OFFSHORE | AT COST | 537,816 | 532,231 |
| PUBLIC MARKETS, LLC | AT COST | 2,819,336 | 2,936,708 |
| TFG 1717 RI AVE | AT COST | 82,338 | 100,000 |
| TFG FISHER'S LANE | AT COST | 100,000 | 100,000 |
| TFG PROVIDENCE | AT COST | 70,756 | 100,000 |
| VANGUARD INDEX FDS | AT COST | 1,761,929 | 1,927,650 |
| VANGUARD INTL EQUITY INDEX | AT COST | 333,332 | 290,536 |
| VANGUARD SCOTTSDALE | AT COST | 200,592 | 208,391 |
| VANGUARD SHORT TERM TREASURY | AT COST | 59,701 | 59,963 |
| PRIVATE EQUITY IX OFFSHORE LP | AT COST | 66,439 | 61,363 |
| VANGUARD ENERGY INDEX FUND | AT COST | 25,075 | 25,919 |
| VANGUARD DEVELOPED MARKETS INDEX FUND | AT COST | 939,604 | 963,988 |
| SCHWAB STRATEGIC TR SHORT-TERM | AT COST | 40,004 | 39,777 |
| VANGUARD LONG TERM TREASURY ETF | AT COST | 110,539 | 107,062 |
| INVESCO DB COMMDY INDX TRCK FD | AT COST | 14,026 | 14,150 |
| VANGUARD REAL ESTATE ETF | AT COST | 20,201 | 22,002 |
| SPDR SER TR S&P METALS MNG | AT COST | 15,087 | 17,231 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PORTFOLIO EXPENSES FROM K-1 | 12,792 | 12,792 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM K-1 PUBLIC MARKETS, LLC | 153 | 153 | 153 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES - SCS CAPITAL MANAGEMENT, LLC | 49,842 | 49,842 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES WITHHELD ON DIVIDENDS | 7,244 | 7,244 | 0 | |
| FEDERAL EXCISE TAX ON NET INVESTMENT INCOME | 49,429 | 0 | 0 |