| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 121,900 | 0 | 121,900 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD PRIMECAP CORE | FMV | 2,150,146 | 2,150,146 |
| VANGUARD TOTAL INTL STK | FMV | 2,001,106 | 2,001,106 |
| VANGUARD 500 INDEX FD | FMV | 830,639 | 830,639 |
| PATHWAY PRIVATE EQUITY FUND - PRIVATE EQUITY INVESTMENT PARTNERSHIPS | FMV | 5,622,439 | 5,622,439 |
| ANGELES ABSOLUTE RETURN FUND - OFFSHORE HEDGE FUND VEHICLES | FMV | 8,460,937 | 8,460,937 |
| ANGELES GLOBAL EQUITY OPPORTUNITES FUND | FMV | 67,016,649 | 67,016,649 |
| LONE STAR REAL ESTATE FUND III | FMV | 12,019 | 12,019 |
| LONE STAR REAL ESTATE FUND IV | FMV | 655,740 | 655,740 |
| SCULPTOR REAL ESTATE PARALLEL FUND III B, LP | FMV | 673,771 | 673,771 |
| HARBOURVEST PARTNERS - DOVER STREET VIII | FMV | 597,226 | 597,226 |
| HARBOURVEST GLOBAL ANNUAL PRIVATE EQUITY FUND LP | FMV | 5,013,974 | 5,013,974 |
| PORTFOLIO ADVISORS REAL ESTATE FUND V, LP | FMV | 541,483 | 541,483 |
| BROOKFIELD CAPITAL PARTNERS FUND IV | FMV | 2,386,017 | 2,386,017 |
| ANGELES PRIVATE MARKETS FUND 1, LP | FMV | 4,284,184 | 4,284,184 |
| ANGELES PRIVATE MARKETS FUND 2, LP | FMV | 15,511,128 | 15,511,128 |
| ANGELES PRIVATE MARKETS FUND 3, LP | FMV | 8,026,784 | 8,026,784 |
| ANGELES DIVERSIFIED INCOME FUND | FMV | 13,037,078 | 13,037,078 |
| ANGELES PRIVATE MARKETS FUND 4, LP | FMV | 2,233,082 | 2,233,082 |
| ANGELES PRIVATE CREDIT FUND | FMV | 3,935,454 | 3,935,454 |
| ANGELES PRIVATE CREDIT FUND 2 | FMV | 1,975,134 | 1,975,134 |
| CHARLES SCHWAB TREASURY BILLS | FMV | 16,363,039 | 16,363,039 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,982 | 0 | 3,982 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REDEMPTION RECEIVABLE | 9,000,000 | 0 | 0 |
| TAXES RECEIVABLE | 0 | 82,429 | 82,429 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN (LOSS) | 29,639,170 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| POSTAGE & COURIER | 4,781 | 0 | 4,781 | |
| INSURANCE | 3,657 | 0 | 3,657 | |
| OFFICE SUPPLIES | 821 | 0 | 749 | |
| CHECKING ACCOUNT FEES | 175 | 0 | 175 | |
| PARKING | 3,960 | 0 | 3,960 | |
| PAYROLL PREP FEE | 1,562 | 0 | 1,562 | |
| TELEPHONE | 12,584 | 0 | 11,574 | |
| HALO PROGRAM | 1,450 | 0 | 1,450 | |
| MISCELLANEOUS EXPENSES | 29,003 | 0 | 2,466 | |
| PARTNERSHIP EXPENSES | 0 | 1,098,211 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | 4,405,559 | ||
| FEDERAL EXCISE TAX BENEFIT | 393,695 | 393,695 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILTY | 1,268,382 | 856,399 |
| TAXES PAYABLE | 89,038 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 305,230 | 0 | 305,230 | |
| INVESTMENT EXPENSE | 156,525 | 156,525 | 0 | |
| OTHER PROFESSIONAL FEES | 68,631 | 0 | 68,631 |