| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,920 | 2,480 | 7,440 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIDELITY TOTAL INTL INDEX FUND | 9,833,776 | 9,833,776 |
| VANGRD TTL STK MKT IND #855 | 27,178,880 | 27,178,880 |
| BAIRD AGGREGATE BOND FD INSTL | 7,062,510 | 7,062,510 |
| DIAMOND HILL CORE BOND Y | 6,988,138 | 6,988,138 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BPEA CAYMAN VI, LP | FMV | 761,462 | 761,462 |
| ARES GLOBAL MULTI ASSET CREDIT (CAYMAN) LP | FMV | 4,379,856 | 4,379,856 |
| PEG GLOBAL PRIVATE EQUITY X S.A. SICA V RAIF | FMV | 885,512 | 885,512 |
| GOLDPOINT PARTNERS SELECT MANAGER FUND IV LP | FMV | 1,470,601 | 1,470,601 |
| PEG GLOBAL PRIVATE EQUITY IX OFFSHORE SPECIAL LP | FMV | 1,176,639 | 1,176,639 |
| GOLUB CAPITAL PARTNERS INTERNATIONAL 14 LP | FMV | 2,700,000 | 2,700,000 |
| IIF TAX EXEMPT HEDGED LP | FMV | 4,123,622 | 4,123,622 |
| PARAMETRIC DEFENSIVE EQUITY FUND LLC | FMV | 3,876,385 | 3,876,385 |
| BARINGS CORE PROPERTY FUND LP | FMV | 2,610,642 | 2,610,642 |
| CRESCENT CAPITAL HIGH INCOME FUND | FMV | 103,531 | 103,531 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 638 | 0 | 638 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME ON INVESTMENTS | 44,006 | 1,383 | 1,383 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 9,810 | 0 | 3,722 | |
| INFORMATION TECHNOLOGY | 11,960 | 0 | 7,073 | |
| INSURANCE | 4,637 | 696 | 1,828 | |
| MISCELLANEOUS EXPENSES | 0 | 0 | 14,020 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 6,198,333 |
| RETURN OF CAPITAL | 991,704 |
| BASIS ADJUSTMENTS | 124,272 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 117,563 | 117,563 | 0 | |
| CONTRACT SERVICES | 2,420 | 0 | 2,750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 14,655 | 0 | 0 |