| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,350 | 2,175 | 2,175 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD SHORT TERM | 20,101,770 | 20,101,770 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES CHINA 25 INDEX FUND | 376,083 | 376,083 |
| VANGUARD DEVELOPED MARKETS ETF | 4,040,562 | 4,040,562 |
| VANGUARD EMERGING MARKET | 1,138,299 | 1,138,299 |
| VANGUARD TOTAL STOCK MKT | 8,891,544 | 8,891,544 |
| VANGUARD TOTAL WORLD ETF | 12,095,207 | 12,095,207 |
| GOLUB CAPITAL PARTNERS INTERNATIONAL 12, LP | 1,000,000 | 1,000,000 |
| AMAZON | 182,388 | 182,388 |
| NVIDIA | 58,486 | 58,486 |
| TRANSDIGM GROUP INC COM | 78,594 | 78,594 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INTERLACHEN AERWULF CEDARS INV - INTERLACHEN SERIES | FMV | 7,944 | 7,944 |
| INTERLACHEN AERWULF CEDARS INV - AERWULF SERIES | FMV | 879 | 879 |
| INVESCORP INTERLACHEN LP | FMV | 1,938 | 1,938 |
| PROGRAM RELATED INVESTMENT | AT COST | 300,000 | 300,000 |
| TRANSITIONAL FUNDING PARTNERS | FMV | 1,597,101 | 1,597,101 |
| MARINE HARVEST ASA SPONSORED ADR | AT COST | 16,015 | 16,015 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT - DONATED STOCK | 324,946 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE FEES | 548 | 55 | 493 | |
| OFFICE EXPENSES | 10,771 | 1,077 | 9,694 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1: TRANSITIONAL FUNDING PARTNERS | 42,208 | 26,901 | 42,208 |
| K-1: UNIPHY HEALTH HOLDINGS | 25,613 | 25,613 | 25,613 |
| K-1: INTERLACHEN AERWULF CEDAR INVESTMENTS | -191 | -191 | -191 |
| K-1: INTERLACHEN CEDAR INVESTMENTS | -158 | -158 | -158 |
| IMPACT INVESTMENT INTEREST | 6,016 | 6,016 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 3,776,887 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAKER STREET ADVISORS | 70,000 | 70,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENTS | 8,942 | 0 | 0 | |
| STATE CHARITABLE REGISTRATION | 185 | 0 | 185 | |
| PAYROLL TAXES | 8,923 | 892 | 8,031 |