| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,250 | 2,125 | 0 | 2,125 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS ETF TR TR ACCESS TREASURY 0-1 YR ETF - 1,621 SHS | 161,835 | 161,679 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CZECH III - 920 SHS | AT COST | 530,618 | 491,414 |
| GOLDMAN SACHS - PRIVATE MIDDLE MARKET CREDIT, LLC - 250,000 SHS | AT COST | 21,884 | 87,873 |
| SPDR S&P 500 ETF TR - 17,954.2616 SHS | AT COST | 3,471,174 | 8,533,840 |
| VANGUARD INDEX FDS S&P 500 ETF SHS NEW - 8,696.8841 SHS | AT COST | 2,215,478 | 3,798,799 |
| VANGUARD INDEX FDS SMALL-CAP - 10,374.6832 SHS | AT COST | 1,624,832 | 2,213,231 |
| CLOVER PCO ORIGINATION (LEVERED) II - 1,000,000 UNITS | AT COST | 33,372 | 434,956 |
| CLOVER PCO SECONDARY (LEVERED) II FEEDER LP - 134,215 UNITS | AT COST | 93,773 | 134,215 |
| CLOVER PCO ORIGINATION (LEVERED) II FEEDER LP - 486,552 UNITS | AT COST | 901,263 | 486,552 |
| BLACKSTONE PRIVATE CREDIT FUND CLASS S - 96,413.421 SHS | AT COST | 2,780,000 | 2,432,511 |
| EAGLE MEDALIST ASSET BASED PRIVATE CREDIT III - 740,269.8400 SHS | AT COST | 740,270 | 740,270 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDENDS RECEIVABLE | 33,248 | 1,734 | 1,734 |
| PARTNERSHIP DISTRIBUTIONS RECEIVABLE | 3,090 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WEBSITE EXPENSE | 14,006 | 0 | 0 | 14,006 |
| INVESTMENT EXPENSE | 998 | 998 | 0 | 0 |
| FILING FEE | 25 | 0 | 0 | 25 |
| BANK FEES | 90 | 45 | 0 | 45 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 100 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXPENSE REIMBURSEMENT DUE | 0 | 2,046 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 11,500 | 0 | 0 | 0 |