| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,056 | 4,528 | 4,528 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD SHORT TERM | 16,747,368 | 16,747,368 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLUB CAPITAL PARTNERS INTERNATIONAL 12, LP | 1,800,000 | 1,800,000 |
| GOLUB CAPITAL PARTNERS INTERNATIONAL 14, LP | 1,000,000 | 1,000,000 |
| ISHARES CHINA 25 INDEX FUND | 296,298 | 296,298 |
| VANGUARD DEVELOPED MARKETS ETF | 4,370,072 | 4,370,072 |
| VANGUARD EMERGING MARKET | 1,123,533 | 1,123,533 |
| VANGUARD TOTAL STOCK MKT | 11,029,462 | 11,029,462 |
| VANGUARD TOTAL WORLD ETF | 14,035,300 | 14,035,300 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INTERLACHEN AERWULF CEDARS INV - INTERLACHEN SERIES | FMV | 7,480 | 7,480 |
| INVESCORP INTERLACHEN LP | FMV | 1,573 | 1,573 |
| PROGRAM RELATED INVESTMENT | AT COST | 300,000 | 300,000 |
| TRANSITIONAL FUNDING PARTNERS | FMV | 1,623,651 | 1,623,651 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT - DONATED STOCK | 326,247 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE FEES | 548 | 55 | 493 | |
| OFFICE EXPENSES | 13,487 | 1,349 | 12,139 | |
| STATE CHARITABLE REGISTRATION | 25 | 0 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1: TRANSITIONAL FUNDING PARTNERS | 22,077 | 12,267 | 22,077 |
| K-1: INTERLACHEN AERWULF CEDAR INVESTMENTS | 1,004 | 1,004 | 1,004 |
| K-1: INTERLACHEN CEDAR INVESTMENTS | -421 | -421 | -421 |
| IMPACT INVESTMENT INTEREST | 6,000 | 6,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 3,648,485 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAKER STREET ADVISORS | 87,500 | 87,500 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENTS | 7,000 | 0 | 0 | |
| PAYROLL TAXES | 10,130 | 1,013 | 9,117 |