| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,814 | 4,907 | 4,907 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD SHORT TERM | 15,093,523 | 15,093,523 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLUB CAPITAL PARTNERS INTERNATIONAL 12, LP | 1,800,000 | 1,800,000 |
| GOLUB CAPITAL PARTNERS INTERNATIONAL 14, LP | 1,800,000 | 1,800,000 |
| VANGUARD DEVELOPED MARKETS ETF | 4,099,617 | 4,099,617 |
| VANGUARD TOTAL STOCK MKT | 10,836,684 | 10,836,684 |
| VANGUARD TOTAL WORLD ETF | 12,842,099 | 12,842,099 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESCORP INTERLACHEN LP | FMV | 583,868 | 583,868 |
| PROGRAM RELATED INVESTMENT | AT COST | 300,000 | 300,000 |
| TRANSITIONAL FUNDING PARTNERS | FMV | 1,714,705 | 1,714,705 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 17,388 | 1,739 | 15,649 | |
| MN STATE REGISTRATION | 25 | 0 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1: TRANSITIONAL FUNDING PARTNERS | 99,641 | 93,382 | 99,641 |
| K-1: INTERLACHEN CEDAR INVESTMENTS | -537 | -537 | -537 |
| IMPACT INVESTMENT INTEREST | 6,000 | 6,000 |
| Description | Amount |
|---|---|
| UNRELAIZED GAIN/LOSS | 5,854,741 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAKER STREET ADVISORS | 49,360 | 49,360 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENTS | 15,000 | 0 | 0 | |
| PAYROLL TAXES | 17,218 | 1,722 | 15,496 |