| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX PREPARATION | 220,404 | 88,162 | 0 | 132,242 |
| 401K ADMINISTRATION | 4,044 | 1,658 | 0 | 2,386 |
| Contractor | Explanation |
|---|---|
| BDO USA LLP | AUDIT AND TAX SERVICES |
| Barbara Beltz | GRANTS CONSULTANT |
| 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 |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHINA RENAISSANCE HOLDINGS LTD | 200,900 | 59,379 |
| NU HOLDINGS LTD/CAYMAN ISLANDS | 176,000 | 208,250 |
| TANSDIGM GROUP INC | 457,714 | 706,097 |
| DOORDASH INC. | 333,305 | 593,340 |
| DUOLINGO INC | 327,841 | 680,550 |
| META PLATFORMS INC | 39,720 | 707,920 |
| ROBLOX CORP | 350,246 | 365,349 |
| SAMSARA INC | 200,800 | 333,800 |
| SERVICENOW INC. | 37,310 | 706,490 |
| SNOWFLAKE INC | 904,384 | 995,000 |
| VANGUARD RUSSELL 1000 | 5,996,270 | 6,968,773 |
| VANGUARD RUSSELL 2000 | 4,998,643 | 5,944,918 |
| PIMCO TOTAL RETURN FUND INST | 67,256,596 | 57,549,710 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED | AT COST | 494,083,667 | 872,739,191 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL-GENERAL | 17,446 | 7,153 | 0 | 10,293 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RIGHT OF USE ASSET | 2,504,616 | 2,359,525 | 2,359,525 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES | 56,627,921 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER EXPENSE | 182,597 | 74,865 | 0 | 107,732 |
| INSURANCE | 57,028 | 23,381 | 0 | 33,647 |
| POSTAGE/COPYING | 8,983 | 3,683 | 0 | 5,300 |
| TELEPHONE | 5,118 | 2,098 | 0 | 3,020 |
| OTHER EXPENSE | 21,305 | 8,735 | 0 | 12,570 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Partnership income(loss)-attachment 17 | 8,944,844 | 6,103,372 | |
| Less: unrelated business income gain | 0 | -1,566,086 | |
| Less non-ubit capital gains on line 7 | 0 | -3,140,432 | |
| OTHER INVESTMENT INCOME | 903 | 903 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE LIABILITY | 2,504,616 | 2,413,818 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 2,009,457 | 2,009,457 | 0 | 0 |
| GRANTS CONSULTANTS | 520,989 | 0 | 0 | 520,989 |
| CONSULTING FEES | 23,500 | 9,635 | 0 | 13,865 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 85,085 | 34,885 | 0 | 50,200 |
| FILING FEES | 2,300 | 2,300 | 0 | 0 |