| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 20,761 | 10,380 | 10,381 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ARTISAN INTL VALUE FUND INSTL | 1,289,007 | 1,215,802 |
| BAIRD AGGREGATE BOND FUND INSTL | 3,182,785 | 3,188,516 |
| COHEN & STEERS REAL ASSET FUND CL I | 2,410,754 | 2,405,133 |
| DODGE & COX INCOME CL I | 2,941,201 | 2,937,530 |
| VANGUARD INTMDT TERM TREASURY INDEX FD | 2,824,408 | 2,787,156 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GQG PARTNERS EMERG MARKETS EQ INSTL | 1,032,410 | 1,056,249 |
| MFS INTERNATIONAL EQUITY FUND CL R6 | 1,585,795 | 1,687,772 |
| VANGUARD DEVELOPED MRKTS INDEX ADMIRAL | 4,411,176 | 4,396,493 |
| VANGUARD EMERGING MRKTS INDEX ADMIRAL | 1,222,888 | 1,283,494 |
| VANGUARD TOTAL STOCK MARKET INDEX ADMIRAL | 12,860,265 | 15,505,834 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALTERNATIVE INVESTMENTS - PFICS | AT COST | 1,521,118 | 165,655 |
| BDT CAPITAL PARTNERS FUND II (TE) LP | AT COST | 1,260,519 | 2,012,457 |
| BLACKSTONE REAL ESTATE PARTNERS IX (AV-UTP-3B) LP | AT COST | 45,846 | 45,846 |
| BLACKSTONE REAL ESTATE PARTNERS IX F LP | AT COST | 52,915 | 52,915 |
| BLACKSTONE REAL ESTATE PARTNERS IX-F (AV-UTP) LP | AT COST | 302,302 | 302,302 |
| BLACKSTONE REAL ESTATE PARTNERS IX-F (AV-UTP-3) LP | AT COST | 334,136 | 334,136 |
| BREP IX CAYMAN FEEDER (OFFSHORE) F-SH LP | AT COST | 130,904 | 130,904 |
| FUND II-A SPIRITS LP | AT COST | 41,570 | 41,570 |
| INSIGHT PARTNERS (CAYMAN) XII LP | AT COST | 974,843 | 1,052,812 |
| L CATTERTON IX OFFSHORE LP | AT COST | 726,205 | 1,274,002 |
| LC9 INTERNATIONAL AIV LP | AT COST | 152,069 | 152,069 |
| TACONIC CRE DISLOCATION FUND II LP | AT COST | 629,560 | 659,817 |
| TOWER AIV LP | AT COST | 32,911 | 32,911 |
| NUT TREE OFFSHORE FUND V | AT COST | 1,500,000 | 1,565,492 |
| SILVER POINT CAPITAL OFFSHORE | AT COST | 1,500,000 | 1,572,959 |
| WELLINGTON GLOBAL EQUITY LONG-SHORT FUND | AT COST | 1,500,000 | 1,541,936 |
| WELLINGTON US RESEARCH EQUITY EXTENDED | AT COST | 2,250,000 | 2,536,453 |
| GOVERNORS LANE OFFSHORE FUND LTD | AT COST | 1,500,000 | 1,529,236 |
| GREENHILL CAPITAL PARTNERS CAYMAN | AT COST | 0 | 271,494 |
| STRATEGIC PARTNERS OFFSHORE IX LP | AT COST | 560,264 | 945,225 |
| ROYALTY OPPORTUNITIES FEEDERS SA | AT COST | 7,312 | 62,923 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 0 | 0 | 0 | |
| LEGAL FEES - FROM JFF | 1,205 | 602 | 603 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PARTNERSHIP DISTRIBUTIONS RECEIVABLE | 400,314 | 196,903 | 196,903 |
| Description | Amount |
|---|---|
| PRIOR YEAR ADJUSTMENTS FROM PASSTHROUGH K1S | 2,448 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES - PRIME BUCCHOLZ | 162,415 | 162,415 | 0 | |
| WIRE FEE | 643 | 643 | 0 | |
| PORTFOLIO DEDUCTIONS FROM PASSTHROUGH INVESTMENTS | 88,027 | 88,027 | 0 | |
| OTHER EXPENSES FROM PASSTHROUGH INVESTMENTS | 14,439 | 14,439 | 0 | |
| LESS: SUBJECT TO UBTI | 0 | -1,590 | 0 | |
| OTHER EXPENSES - FROM JFF | 77 | 0 | 77 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - JFF | 124 | 62 | 62 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DELAWARE FRANCHISE TAX | 25 | 0 | 25 | |
| FEDERAL TAXES | 42,625 | 0 | 0 | |
| FOREIGN TAXES PAID FROM PASSTHROUGH INVESTMENTS | 799 | 799 | 0 | |
| FOREIGN TAXES PAID 1099S | 19,703 | 19,703 | 0 |