| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auditing | 29,100 | 0 | 0 | 29,100 |
| Tax Preparation | 6,690 | 0 | 0 | 6,690 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Building | 2005-11-21 | 1,415,577 | 1,102,972 | SL | 20.0000 | 70,779 | |||
| Building Renovation | 2006-11-30 | 996,254 | 776,251 | SL | 20.0000 | 49,813 | |||
| Building Crawl Space | 2013-12-16 | 1,618 | 729 | SL | 20.0000 | 81 | |||
| Building Crawl Space | 2014-02-01 | 8,296 | 4,678 | SL | 20.0000 | 415 | |||
| HVAC Work | 2014-09-01 | 7,443 | 3,099 | SL | 20.0000 | 372 | |||
| Conf Rm AV Equipmt | 2018-11-12 | 16,348 | 13,080 | SL | 5.0000 | 2,725 | |||
| Minolta Copier | 2020-10-14 | 3,278 | 1,312 | SL | 5.0000 | 656 | |||
| Fence | 2022-12-01 | 11,994 | SL | 5.0000 | 2,399 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PanAgora | FMV | 20,277,607 | 20,277,607 |
| PIMCO Bravo Fund II, LP | FMV | 660,146 | 660,146 |
| Silver Creek | FMV | 1,554,976 | 1,554,976 |
| Schroders ARP | FMV | 10,480,159 | 10,480,159 |
| PIMCO Short Asset Investment Inst | FMV | 5,098,205 | 5,098,205 |
| PIMCO Private Income Fund | FMV | 16,827,192 | 16,827,192 |
| Graham | FMV | 5,270,989 | 5,270,989 |
| Aspect SGM | FMV | 8,160,370 | 8,160,370 |
| Aspect Trend | FMV | 3,815,129 | 3,815,129 |
| Silver Rock TAF | FMV | 14,483,804 | 14,483,804 |
| Silver Rock TAF - CL B | FMV | 1,093,886 | 1,093,886 |
| Vintage 2022 Silver Rock TAF | FMV | 9,288,357 | 9,288,357 |
| Vintage 2022 Silver Rock TAF Class | FMV | 1,473,943 | 1,473,943 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 112,385 | 101,831 | 10,554 | 10,554 |
| Machinery and Equipment | 49,038 | 47,727 | 1,311 | 1,311 |
| Buildings | 2,429,189 | 2,009,184 | 420,005 | 420,005 |
| Land | 675,311 | 675,311 | 675,311 | |
| Miscellaneous | 19,530 | 19,530 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal-General | 41,455 | 0 | 0 | 41,455 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Board Education | 1,253 | 1,253 | ||
| Board Meeting Exp | 7,137 | 7,137 | ||
| Community Networking | 6,746 | 6,746 | ||
| Dues and Memberships | 19,750 | 19,750 | ||
| Education | 3,556 | 1,550 | 2,006 | |
| Equipment | 631 | 631 | ||
| Hardware | 3,742 | 3,742 | ||
| Insurance | 21,153 | 21,153 | ||
| Licenses and Filing Fees | 13,007 | 13,007 | ||
| Maintenance - Computer | 5,051 | 5,452 | ||
| Other Investment Expense | 14,415 | 14,415 | ||
| Payroll Fees | 5,197 | 5,395 | ||
| Portfolio Expenses | 767,479 | 767,479 | ||
| Supplies | 9,217 | 9,051 | ||
| Telephone & Internet | 4,991 | 4,991 | ||
| Website Maintenance | 275 | 275 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deferred Excise Tax Liability | 89,572 | 173,814 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting/Investment | 164,667 | 164,667 | 0 | 0 |
| Investment Management Fees | 1,201,354 | 1,201,354 | 0 | 0 |
| Other Consultants | 62,262 | 0 | 0 | 62,262 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax Expense | 83,438 | |||
| Property Taxes | 1,797 | 1,797 |