| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,781 | 4,391 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DOUBLELINE TOTAL RETURN BOND FUND | 79,988 | 79,988 |
| GUGGENHEIM LIMITED DURATION BOND FUND | 48,358 | 48,358 |
| GUGGENHEIM TOTAL RETURN BOND FUND | 64,124 | 64,124 |
| ISHARES 0-5 YEAR TIPS BOND ETF | 73,647 | 73,647 |
| SCHWAB SHORT-TERM US TREASURY | 43,635 | 43,635 |
| VANGUARD LONG TERM TREASURY | 40,519 | 40,519 |
| VANGUARD INTERMEDIATE-TERM TREASURY ETF | 64,864 | 64,864 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD TOTAL STOCK MARKET VIPERS | 1,222,719 | 1,222,719 |
| VANGUARD FTSE DEVELOPED MARKETS ETF | 430,390 | 430,390 |
| VANGUARD FTSE EMERGING MARKETS ETF | 97,167 | 97,167 |
| INVESCO DB COMMODITY INDEX T | 36,714 | 36,714 |
| SPDR METALS & MINING ETF | 45,407 | 45,407 |
| VANGUARD ENERGY VIPERS FUND | 56,881 | 56,881 |
| VANGUARD SHORT TERM TREASURY ETF | 24,213 | 24,213 |
| VANGUARD REAL ESTATE ETF | 39,906 | 39,906 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRIVATE CREDIT III OFFSHORE, LP | FMV | 302,751 | 302,751 |
| PUBLIC MARKETS, LLC | FMV | 1,295,836 | 1,295,836 |
| HEDGED EQUITY - OFFSHORE, LTD | FMV | 317,668 | 317,668 |
| ABSOLUTE RETURN STRATEGIES - OFFSHORE, LTD | FMV | 1,219,850 | 1,219,850 |
| PRIVATE EQUITY V OFFSHORE, LP | FMV | 1,117,575 | 1,117,575 |
| PRIVATE EQUITY VI OFFSHORE, LP | FMV | 502,994 | 502,994 |
| PRIVATE CO-INVESTMENT OPPORTUNITIES OFFSHORE, LP | FMV | 168,517 | 168,517 |
| BROWN ADVSISORY INVESTORS 2006 - SLP III (TE), LLP | FMV | 27,659 | 27,659 |
| MULTI-SECTOR CREDIT OFFSHORE, LTD | FMV | 73,180 | 73,180 |
| PRIVATE EQUITY VII OFFSHORE, LP | FMV | 993,687 | 993,687 |
| PRIVATE EQUITY VIII OFFSHORE, LP | FMV | 792,285 | 792,285 |
| PRIVATE CREDIT IV OFFSHORE, LP | FMV | 430,290 | 430,290 |
| PRIVATE EQUITY IX OFFSHORE, LP | FMV | 206,509 | 206,509 |
| PRIVATE OPPORTUNISTIC ASSETS II - TAX-EXEMPT, LP | FMV | 88,507 | 88,507 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MSC DISTRIBUTION ACCRUAL | 7,368 | 7,368 |
| Description | Amount |
|---|---|
| ADJUSTMENTS TO RECORD ASSETS AT FAIR MARKET VALUE (UNREALIZED AMOUNTS) | 107,807 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PARTNERSHIP: PORTFOLIO DEDUCTIONS | 14,207 | 14,207 | 0 | |
| ADMINISTRATIVE EXPENSE | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP: OTHER INCOME | 4,813 | 4,813 | 4,813 |
| MISCELLANEOUS INCOME | 2 | 2 | 2 |
| EXCESS DISTRIBUTIONS FROM OFFSHORE INVESTMENTS | 768,546 | 768,546 | 768,546 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 36,422 | 36,422 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 10,000 | 0 | 0 | |
| STATE TAXES | 0 | 0 | 0 | |
| PARTNERSHIP: FOREIGN TAXES | 1,843 | 1,843 | 0 |