| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 116,350 | 0 | 116,350 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD PRIMECAP CORE | FMV | 2,453,613 | 2,453,613 |
| VANGUARD TOTAL INTL STK | FMV | 15,328 | 15,328 |
| VANGUARD 500 INDEX FD | FMV | 10,208 | 10,208 |
| PATHWAY PRIVATE EQUITY FUND - PRIVATE EQUITY INVESTMENT PARTNERSHIPS | FMV | 8,593,118 | 8,593,118 |
| ANGELES ABSOLUTE RETURN FUND - OFFSHORE HEDGE FUND VEHICLES | FMV | 9,350,009 | 9,350,009 |
| ANGELES GLOBAL EQUITY OPPORTUNITES FUND | FMV | 94,371,807 | 94,371,807 |
| LONE STAR REAL ESTATE FUND III | FMV | 11,135 | 11,135 |
| LONE STAR REAL ESTATE FUND IV | FMV | 675,889 | 675,889 |
| SCULPTOR REAL ESTATE PARALLEL FUND III B, LP | FMV | 770,192 | 770,192 |
| HARBOURVEST PARTNERS - DOVER STREET VIII | FMV | 1,001,042 | 1,001,042 |
| HARBOURVEST GLOBAL ANNUAL PRIVATE EQUITY FUND LP | FMV | 7,760,212 | 7,760,212 |
| PORTFOLIO ADVISORS REAL ESTATE FUND V, LP | FMV | 672,104 | 672,104 |
| BROOKFIELD CAPITAL PARTNERS FUND IV | FMV | 2,763,449 | 2,763,449 |
| ANGELES PRIVATE MARKETS FUND 1, LP | FMV | 4,504,158 | 4,504,158 |
| ANGELES PRIVATE MARKETS FUND 2, LP | FMV | 15,534,738 | 15,534,738 |
| ANGELES PRIVATE MARKETS FUND 3, LP | FMV | 7,212,080 | 7,212,080 |
| ANGELES DIVERSIFIED INCOME FUND | FMV | 9,452,513 | 9,452,513 |
| ANGELES PRIVATE MARKETS FUND 4, LP | FMV | 1,175,228 | 1,175,228 |
| ANGELES PRIVATE CREDIT FUND | FMV | 2,848,066 | 2,848,066 |
| ANGELES PRIVATE CREDIT FUND 2 | FMV | 1,715,503 | 1,715,503 |
| JPMORGAN ULTRA SHORT | FMV | 5,406,408 | 5,406,408 |
| SBDR SHORT TERM CORPORATE BOND | FMV | 1,703,350 | 1,703,350 |
| SPDR SSGA ULTRA SHORT | FMV | 5,092,416 | 5,092,416 |
| VANGUARD ULTRA SHORT | FMV | 5,019,975 | 5,019,975 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 27,006 | 0 | 27,006 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REDEMPTION RECEIVABLE | 9,000,000 | 9,000,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| POSTAGE & COURIER | 3,831 | 0 | 3,831 | |
| INSURANCE | 2,623 | 0 | 2,623 | |
| OFFICE SUPPLIES | 6,502 | 0 | 6,502 | |
| CHECKING ACCOUNT FEES | 279 | 0 | 279 | |
| PARKING | 4,535 | 0 | 4,535 | |
| PAYROLL PREP FEE | 1,508 | 0 | 1,508 | |
| TELEPHONE | 12,656 | 0 | 12,656 | |
| HALO PROGRAM | 9,332 | 0 | 9,332 | |
| MISCELLANEOUS EXPENSES | 2,295 | 0 | 2,295 | |
| PARTNERSHIP EXPENSES | 0 | 620,512 | 0 | |
| OFFICE PLANTS | 530 | 0 | 530 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | 3,982,079 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN (LOSS) | 18,461,080 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILTY | 1,013,594 | 1,268,382 |
| TAXES PAYABLE | 0 | 89,038 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 352,698 | 0 | 352,698 | |
| INVESTMENT EXPENSE | 282,496 | 282,496 | 0 | |
| OTHER PROFESSIONAL FEES | 95,672 | 0 | 95,672 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 0 | 7,913 | 0 | |
| TAX PROVISION | 431,945 | 0 | 0 | |
| FILING FEES | 95 | 0 | 95 |