| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax Return Preparation/Review | 12 | 12 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| JEEP WRANGLER 2023 | 2023-06-26 | 63,898 | SL | 5 | 6,390 | 0 | |||
| ELKHORN CREEK | 765,000 | L | 0 | ||||||
| FURNITURE & FIXTUR | 24,590 | 24,590 | SL | 7 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| form 990-pf, parts I and XIV | FORM 990-PF, PARTS I AND XIV: | TOTAL Part I, Line 25, Column (a) and Part XIV, Line 3a: $7,771,002 Less amount counted as a qualifying distribution on Part XI, Line 2: $3,390 TOTAL Part I, Line 25, Column (d): $7,767,612 |
| PART I LINE 25 AND PART XIV LINE 3A | PART I LINE 25 AND PART XIV LINE 3A | DISTRIBUTIONS OF PROPERTY VALUE AT FAIR MARKET VALUE AT DATE OF DISTRIBUTION METHOD FOR DETERMINING VALUE OF clothing: PURCHASE PRICE TOTAL FAIR MARKET VALUE OF PROPERTY: $3,390 TOTAL BOOK VALUE OF PROPERTY: $3,390 TOTAL CASH PORTION OF GRANTS: $- TOTAL AMOUNT OF GRANTS: $3,390 FORM 990-PF, PART III, LINE 3 - OTHER INCREASES/DECREASES: $0 DETAILS OF ITEMS GRANTED: DESCRIPTION OF PROPERTY: Embroidered sweatshirts UNITS: 77 DATE OF DISTRIBUTION: 9/12/2023 GRANT RECIPIENT: Natrona County High School FMV OF PROPERTY: $2,695 BOOK VALUE OF PROPERTY: $2,695 CASH PORTION OF GRANT: $- TOTAL AMOUNT OF GRANT: $2,695 DESCRIPTION OF PROPERTY: T-shirts UNITS: 77 DATE OF DISTRIBUTION: 10/11/2023 GRANT RECIPIENT: Natrona County High School FMV OF PROPERTY: $695 BOOK VALUE OF PROPERTY: $695 CASH PORTION OF GRANT: $- TOTAL AMOUNT OF GRANT: $695 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC NOTE CALL MAKE WHOL | 71,852 | 62,981 |
| AIR LEASE CORP SER A MTN - 2.8 | 47,202 | 42,883 |
| ALTRIA GROUP INC - 4.400% - 02 | 21,941 | 18,832 |
| AMERICAN TOWER CORP - 0.000% - | 53,899 | 46,898 |
| ARCH CAPITAL FINANCELLC NOTE - | 39,601 | 33,953 |
| ASTRAZENECA PLC NOTE CALL MAKE | 65,733 | 60,785 |
| AT&T, INC - 1.700% - 03/25/202 | 42,470 | 43,055 |
| BANK OF AMERICA CORP - 2.015% | 32,105 | 32,671 |
| BANK OF AMERICA CORP NOTE - 3. | 54,000 | 52,746 |
| BAXTER INTL INC - 2.272% - 12/ | 42,240 | 44,743 |
| BERRY GLOBAL INC - 1.570% - 01 | 40,840 | 39,958 |
| BIRMINGHAM ALA TAXABLE GO REF | 93,554 | 94,759 |
| BOEING CO - 4.875% - 05/01/202 | 44,785 | 39,803 |
| BROADCOM INC - 3.500% - 01/15/ | 51,522 | 51,816 |
| BUFORD GA BRD ED REV TAXABLE R | 94,614 | 96,341 |
| CANADIAN IMPERIAL BANK - 1.250 | 83,999 | 86,167 |
| CAPITAL ONE - 4.200% - 10/29/2 | 88,126 | 82,368 |
| CARDINAL HEALTH INC - 3.410% - | 49,595 | 43,210 |
| CHICAGO ILL TRAN AUTH - 2.064% | 28,943 | 29,180 |
| CIGNA CORP NEW SER C NOTE - 3. | 76,420 | 67,490 |
| CITIGROUP INC NOTE CALL MAKE - | 57,973 | 61,512 |
| COLONY TEX LOC DEV CORP SALES | 98,472 | 98,837 |
| CONNECTICUT LT &PWR CO SER 202 | 44,982 | 41,715 |
| CONNECTICUT ST HSG FIN AUTH HS | 58,765 | 59,716 |
| CONNECTICUT ST TAXABLE GO BDS | 74,729 | 74,948 |
| CONNECTICUT ST TAXABLE GO BDS | 44,611 | 44,598 |
| CONSTELLATION BRANDSINC NOTE - | 49,484 | 43,368 |
| CORPUS CHRISTI TEX UTIL SYS - | 23,933 | 24,486 |
| CROWLEY TEX INDPT SCH DIST TAX | 99,989 | 99,491 |
| CROWN CASTLE INTL CORP - 4.000 | 55,619 | 48,364 |
| CSX CORP - 3.800% - 03/01/2028 | 31,995 | 28,414 |
| CT ST HSG FIN AUTH - 1.850% - | 45,252 | 45,465 |
| CVS CAREMARK CORP NOTE - 4.300 | 37,486 | 36,415 |
| DELL INTERNATIONAL - 5.850% - | 64,264 | 55,518 |
| DIGITAL RLTY TR LP - 4.450% - | 80,291 | 68,384 |
| DISCOVER FINL SVCS NOTE - 4.50 | 37,939 | 37,521 |
| DOLLAR GEN CORP NOTE - 4.125% | 55,018 | 51,943 |
| DOMINION ENERGY INC SER B NOTE | 54,402 | 48,046 |
| DUKE ENERGY - 0.900% - 09/15/2 | 22,989 | 21,460 |
| DUKE ENERGY CORP - 3.150% - 08 | 32,477 | 29,323 |
| EBAY INC - 2.700% - 03/11/2030 | 26,604 | 28,502 |
| ENERGY TRANSFER OPERATING LP - | 34,884 | 35,300 |
| ENTERGY CORP - 1.900% - 06/15/ | 43,436 | 44,319 |
| EQUITABLE HLDGS INC SER B NOTE | 35,309 | 29,958 |
| FAIRFAX CNTY VA WTR AUTH WTR R | 63,158 | 63,566 |
| FAYETTE CNTY KY SCH DIST FIN C | 96,889 | 98,239 |
| FIDELITY NATL INFORMATION SVCS | 30,490 | 30,332 |
| FISERV INC - 2.250% - 06/01/20 | 46,723 | 41,623 |
| FISERV INC - 3.200% - 07/01/20 | 32,611 | 28,888 |
| FOLSOM CALIF REDEV AGY SUCCESS | 73,185 | 73,819 |
| FOX CORP SER B - 4.709% - 01/2 | 56,696 | 51,741 |
| GATX CORP NOTE - 4.700% - 04/0 | 70,225 | 72,455 |
| GENERAL DYNAMICS - 3.500% - 04 | 44,618 | 43,864 |
| GENERAL MTRS FINL COINC NOTE - | 56,529 | 49,028 |
| GLOBAL PAYMENTS INC NOTE - 2.6 | 50,987 | 49,419 |
| HEWLETT PACKARD - 4.900% - 10/ | 50,128 | 42,803 |
| HOUSTON TEX ARPT SYS REV SUB L | 62,425 | 63,794 |
| HUNTINGTON BANCSHARES INC - 4. | 56,066 | 56,263 |
| INGERSOL RAND LUXEMBOURG - 3.8 | 32,182 | 32,941 |
| INTEL CORP NOTE - 5.125% - 02/ | 28,010 | 29,072 |
| JPMORGAN - 3.960% - 01/29/2027 | 43,711 | 40,063 |
| JPMORGAN CHASE &CO - 1.045% - | 54,361 | 53,731 |
| KANSAS ST DEV FIN AUTH - 1.369 | 26,596 | 27,134 |
| KEYSIGHT - 4.600% - 04/06/2027 | 34,647 | 29,910 |
| KIMCO REALTY CORP NOTE CALL MA | 69,688 | 61,768 |
| KINDER MORGAN INC - 4.300% - 0 | 31,921 | 29,609 |
| L3HARRIS TECHNOLOGIES INC - 3. | 72,343 | 63,840 |
| LANCASTER CALIF PWR AUTH - 0.8 | 28,414 | 28,961 |
| LARIMER CNTY COLO SCH DIST NO | 94,055 | 96,111 |
| LAUDOUN CNTY VA ECONOMIC DEV - | 29,534 | 29,222 |
| MARYLAND ST DEPT TRANSN CONS T | 101,341 | 99,712 |
| MIAMI-DADE CNTY FLA SEAPORT RE | 47,219 | 48,424 |
| MINNESOTA ST HSG FIN - 2.868% | 49,225 | 49,475 |
| MITSUBISHI - 3.741% - 03/07/20 | 28,938 | 28,732 |
| MITSUBISHI UFJ FINANCIAL GROUP | 32,261 | 32,166 |
| MORGAN STANLEY - 3.950% - 04/2 | 33,717 | 29,138 |
| MORGAN STANLEY SER I - 2.188% | 59,000 | 56,687 |
| MPLX LP - 4.125% - 03/01/2027 | 39,059 | 34,275 |
| MPLX LP 4.0% 03/15/2028 - 4.00 | 41,493 | 37,636 |
| NEW HAMPSHIRE MUN BD BK TAXABL | 47,317 | 48,582 |
| NEW JERSEY ST TPK AUTH TPK REV | 71,057 | 71,934 |
| NEW YORK N Y CITY HSG DEV CORP | 45,572 | 46,201 |
| NEW YORK N Y CITY TRANSITIONAL | 75,674 | 74,747 |
| NEW YORK ST DORM AUTH - 0.581% | 28,846 | 29,720 |
| NEXTERA ENERGY - 1.900% - 06/1 | 33,797 | 30,189 |
| NORTHROP GRUMMAN CORP - 2.930% | 57,482 | 58,633 |
| NXP B V / NXP FDG LLC / NXP US | 59,454 | 59,325 |
| ORACLE CORP - 2.950% - 05/15/2 | 30,763 | 29,122 |
| PASCO CNTY FLA SCH BRD CTFS PA | 46,954 | 47,317 |
| PERKINELMER INC NOTE - 1.900% | 82,445 | 84,934 |
| PHILIP MORRIS INTL INC NOTE - | 19,926 | 18,329 |
| PHILIP MORRIS INTL INC NOTE - | 64,176 | 65,084 |
| PNC FIN SVCS - 2.550% - 01/22/ | 68,830 | 71,821 |
| PORT AUTH N Y &N J CONSOLIDATE | 67,552 | 65,448 |
| REALTY INCOME CORP - 4.875% - | 64,054 | 55,062 |
| ROYAL BANK OF CANADA - 4.650% | 87,413 | 83,317 |
| ROYALTY PHARMA PLC NOTE - 1.75 | 35,095 | 32,311 |
| SABINE PASS LIQUEFACTION LLC - | 32,522 | 31,565 |
| SANTA MARIA CALIF JT UN HIGH - | 33,460 | 34,231 |
| SCHWAB CHARLES CORP NOTE CALL | 94,884 | 87,116 |
| SHIRE ACQUISITIONS - 3.200% - | 62,531 | 54,845 |
| SKYWORKS SOLUTIONS, INC - 1.80 | 45,335 | 46,372 |
| SOMERSET CNTY N J IMPT AUTH RE | 48,195 | 49,399 |
| SOUTHERN CO - 3.250% - 07/01/2 | 43,480 | 38,602 |
| SPECTRA ENERGY PARTNER - 3.500 | 73,130 | 73,314 |
| SUMITOMO MITSUI FINANCIAL - 3. | 60,847 | 52,413 |
| SUMITOMO MITSUI FINANCIAL GROU | 33,908 | 28,851 |
| SYNCHRONY FINANCIAL - 4.500% - | 50,679 | 43,961 |
| T MOBILE USA - 3.750% - 04/15/ | 55,652 | 48,549 |
| TAMPA-HILLSBOROUGH CNTY FLA EX | 71,938 | 73,547 |
| TELEDYNE TECHNOLOGIES INC - 2. | 31,236 | 28,074 |
| TRANSCANADA PIPELINES - 4.100% | 54,937 | 56,186 |
| TRUIST FINL CORP SER H NOTE - | 69,172 | 66,472 |
| U.S. BANCORP - 1.450% - 05/12/ | 94,891 | 90,427 |
| UNITEDHEALTH GROUP INC - 3.875 | 97,666 | 87,002 |
| VERIZON - 3.000% - 03/22/2027 | 48,389 | 42,811 |
| VIRGINIA ST HSG DEV AUTH RENTA | 94,873 | 97,396 |
| VOYA FINL INC NOTE - 3.650% - | 60,099 | 58,035 |
| WELLS FARGO &CO - 3.196% - 06/ | 63,443 | 57,356 |
| WELLS FARGO &CO SER Q MTN - 2. | 35,334 | 35,613 |
| XILINX INC NOTE - 2.950% - 06/ | 30,707 | 31,648 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CLIFFWATER CORPORATE LENDING F | 631,690 | 629,322 |
| FIDELITY INTERNATL INDEX INSTL | 973,375 | 1,026,577 |
| FIDELITY TOTAL MARKET INDEX FU | 3,773,855 | 4,255,389 |
| GOLDMAN SACHS SMALL CAP EQUITY | 664,803 | 713,137 |
| GOLUB CAPITAL BDC, INC | 872,752 | 1,005,645 |
| ISHARES EDGE MSCI INTL QUALITY | 991,084 | 1,068,582 |
| ISHARES TRUST MSCI EAFE INDEX | 625,759 | 670,615 |
| JANUS HENDERSON AAA CLO ETF | 1,021,234 | 1,035,677 |
| JPMORGAN US QUALITY FACTOR ETF | 3,760,095 | 4,245,948 |
| SPDR S&P 500 ETF TRUST | 2,688,492 | 3,523,948 |
| VANGUARD FTSE EMERGING MARKETS | 192,351 | 204,884 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACCESS VENTURE PARTNERS III LP | 370,942 | 1,960,403 | |
| ACCESS VENTURE PARTNERS IV LP | 804,075 | 1,170,639 | |
| ARES SPECIAL OPPORTUNITIES ACC | 428,158 | 949,533 | |
| BROAD ST RE CREDIT PTNRS II OF | 30,000 | 68,732 | |
| CUSTODIA BANK, INC | 249,998 | 249,998 | |
| GLOBAL LONG SHORT PARTNERS OFF | 0 | 1,969 | |
| MN8 ENERGY LLC | 1,239,063 | 1,441,661 | |
| GS CAPITAL PARTNERS VI PARALLE | 90,725 | 31,407 | |
| KKR PRINCIPAL OPPORTUNITIES AC | 0 | 563,217 | |
| MATISSE ABSOLUTE RETURN FUND L | 1,579,721 | 124,509 | |
| MCAR 2008 OFFSHORE FUND LIMITE | 16,477 | 5,574 | |
| SILVER POINT DISTRESSED OPP AC | 275,187 | 758,669 | |
| VINTAGE R E PTNS II INTL OFFSH | 566,928 | 721,671 | |
| VINTAGE VII OFFSHORE SCSP | 256,045 | 852,924 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| JEEP WRANGLER 2023 | 63,898 | 6,390 | 57,508 | 57,508 |
| ELKHORN CREEK | 765,000 | 765,000 | 86,090 | |
| FURNITURE & FIXTUR | 24,590 | 24,590 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| COWBOY/COWGIRL BOOT SCULPTURE | 4,500 | 4,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 58,275 | 58,275 | ||
| Bank Charges | 27 | 27 | ||
| Equipment/Furniture Purchase | 469 | 469 | ||
| Foundation Dues & Memberships | 3,315 | 3,315 | ||
| Indemnification Insurance | 3,379 | 3,379 | ||
| Insurance Premiums | 4,167 | 4,167 | ||
| K-1 Exp ACCESS VENTURE PARTNER | 14,005 | 13,978 | ||
| K-1 Exp ACCESS VENTURE PARTNER | 21,552 | 21,528 | ||
| K-1 Exp GS CAPITAL PARTNERS VI | 1,706 | 1,690 | ||
| K-1 Exp MATISSE ABSOLUTE RETUR | 15,294 | 15,294 | ||
| K-1 Exp WHITEHALL PARALLEL GLO | 11 | 11 | ||
| VEHICLE REGISTRATION FEES | 4,386 | 4,386 | ||
| OFFICE EXPENSE | 4,823 | 4,823 | ||
| ADVERTISING EXPENSE | 581 | 581 | ||
| Postage/Delivery Service | 246 | 246 | ||
| State or Local Filing Fees | 27 | 27 | ||
| Website Hosting/Support | 168 | 168 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss ACCESS VENTURE PARTNERS III LP | 264 | 264 | |
| K-1 Inc/Loss ACCESS VENTURE PARTNERS IV LP | 607 | 607 | |
| K-1 Inc/Loss GS CAPITAL PARTNERS VI PARALLEL, L.P | 1,258 | 1,258 | |
| K-1 Inc/Loss WHITEHALL PARALLEL GLOBAL RE LP 2007 | 83 | 83 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL WITHHOLDING | 961 | 642 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 80,763 | 80,763 | ||
| Website Development | 5,180 | 5,180 |
| Name | Address |
|---|---|
| Estate of Susan Kay McMurry |
441 Landmark Drive Casper,WY82609 |
| Pay It Forward Trust |
441 Landmark Drive Casper,WY82609 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2023 | 22,900 | |||
| 990-PF Excise Tax for 2022 | 4,502 | |||
| 990-PF Extension for 2022 | 5,400 | |||
| Foreign Tax Paid | 90 | 90 |