| 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 Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC | 103,356 | 98,706 |
| AIR LEASE CORP | 99,082 | 102,884 |
| AMAZON.COM INC | 0 | 0 |
| AMERICAN EXPRESS CO | 0 | 0 |
| AMERICAN HONDA FINANCE | 25,995 | 27,411 |
| AUTOZONE INC | 99,902 | 101,326 |
| BANK OF AMERICA CORP | 100,200 | 101,080 |
| BANK OF MONTREAL | 0 | 0 |
| BP CAP MARKETS AMERICA | 88,727 | 91,456 |
| CANADIAN IMPERIAL BANK | 0 | 0 |
| CAPITAL ONE FINANCIAL CO | 101,897 | 105,416 |
| CHARLES SCHWAB CORP | 110,442 | 98,567 |
| CHEVRON USA INC | 0 | 0 |
| CITIGROUP INC | 115,718 | 111,476 |
| COMCAST CORP | 120,662 | 110,251 |
| D.R. HORTON INC | 59,813 | 53,603 |
| DTE ENERGY CO | 110,213 | 109,370 |
| ELECTRONIC ARTS INC | 86,792 | 86,508 |
| ENERGY TRANSFER PARTNERS | 105,694 | 96,985 |
| FLORIDA POWER & LIGHT CO | 0 | 0 |
| GENERAL MOTORS FINL CO | 70,760 | 67,710 |
| GENERAL MOTORS FINL CO | 36,207 | 35,073 |
| HCA INC | 97,527 | 102,301 |
| HP ENTERPRISE CO | 100,801 | 95,650 |
| JPMORGAN CHASE & CO | 51,047 | 50,486 |
| JPMORGAN CHASE & CO | 51,337 | 45,303 |
| LABORATORY CORP OF AMER | 102,887 | 106,383 |
| L3HARRIS TECH INC | 99,185 | 104,354 |
| MCDONALD'S CORP | 0 | 0 |
| MOODY'S CORPORATION | 99,854 | 99,077 |
| MORGAN STANLEY | 96,742 | 98,270 |
| OMNICOM GROUP INC | 0 | 0 |
| PAYPAL HOLDINGS INC | 95,866 | 87,685 |
| PIONEER NATURAL RESOURCE | 0 | 0 |
| PNC FINANCIAL SERVICES | 102,876 | 105,029 |
| PUB SVC NEW HAMP | 0 | 0 |
| PUBLIC STORAGE | 110,010 | 99,270 |
| ROPER TECHNOLOGIES INC | 0 | 0 |
| PUBLIC SERVICE ENTERPRIS | 100,089 | 106,365 |
| ROSS STORES INC | 0 | 0 |
| SAN DIEGO G&E | 0 | 0 |
| SHERWIN-WILLIAMS CO | 73,905 | 70,144 |
| SOUTHERN CAL EDISON | 101,191 | 106,772 |
| SOUTHWEST AIRLINES CO | 97,550 | 98,673 |
| STARBUCKS CORP | 94,885 | 97,112 |
| T-MOBILE USA INC | 0 | 0 |
| TOYOTA MOTOR CREDIT CORP | 77,158 | 77,288 |
| TRUIST FINANCIAL CORP | 97,137 | 99,115 |
| UNION PACIFIC CORP | 0 | 0 |
| VALERO ENERGY CORP | 109,928 | 109,265 |
| WARNERMEDIA HOLDINGS INC | 100,147 | 106,658 |
| SUMITOMO MITSUI FINL GRP | 108,640 | 112,361 |
| PFIZER INVESTMENT ENTER | 104,874 | 105,563 |
| BHP BILLITON FIN USA LTD | 94,491 | 99,005 |
| ENBRIDGE INC | 97,790 | 102,613 |
| SDART 2023-1 B | 98,257 | 99,437 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES S&P SMCAP 600 INDEX | 3,270,630 | 4,697,725 |
| ISHARES TR S&P 500 INDEX | 46,227,548 | 77,086,138 |
| ISHARES TR S&P MIDCAP 400 | 5,163,723 | 7,867,734 |
| VANGUARD RUSSELL 1000 GROW | 997,003 | 1,334,142 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CARLYLE REALTY PARTNERS VII | AT COST | 73,294 | 233,682 |
| COMMONFUND CIP PARTNERS VI | AT COST | 217,561 | 90,148 |
| COMMONFUND CNR PARTNERS VII | AT COST | 20,181 | 136,606 |
| COMMONFUND CNR PARTNERS VIII | AT COST | 933,099 | 842,501 |
| COMMONFUND CPE PARTNERS VII | AT COST | 244,779 | 496,394 |
| GEM REALTY FUND VI, LP | AT COST | 485,118 | 494,678 |
| LANDMARK EQUITY PARTNER XV, LP | AT COST | 128,894 | 206,491 |
| LEGACY VENTURE VI (QP), LLC | AT COST | 464,538 | 1,690,086 |
| OHA SCF II (OFFSHORE), LP | AT COST | 460,536 | 571,081 |
| PARK STREET CAPITAL NRF V, LP | AT COST | 394,186 | 590,844 |
| WCAS XII-ASTRO LP | AT COST | 58,303 | 0 |
| WELSH, CARSON, ANDERSON & | |||
| STOWE XII, LP | AT COST | 846,920 | 1,804,866 |
| ETON PARK OVERSEAS FUND | AT COST | 0 | 884 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 108,860 | 10,886 | 97,974 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED DIVIDENDS | 6,487 | 5,765 | 5,765 |
| Description | Amount |
|---|---|
| NONDEDUCTIBLE EXPENSES | 430 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| K-1 EXPENSES | 132,848 | 132,848 | ||
| ADMINISTRATIVE EXPENSES | 9,231 | 9,231 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 PASS-THROUGH INCOME | 699,997 | 699,997 | |
| K-1 PASS-THROUGH INCOME (UBI) | 76,345 | 0 | |
| OTHER INCOME - PFIC (FROM K-1) | 71,284 | 71,284 | |
| STATE TAX REFUND | 131 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON DONATED SECURITIES | 994,266 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 291,451 | 291,451 | ||
| MANAGEMENT FEES | 137,500 | 13,750 | 123,750 | |
| CUSTODY SERVICE FEES | 1,506 | 1,506 | ||
| ONLINE GRANTS MANAGEMENT | 3,640 | 3,640 | ||
| ADMINISTRATIVE SUPPORT | 950 | 95 | 855 | |
| OTHER PROFESSIONAL FEES | 100 | 10 | 90 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL | 79,450 | |||
| WITHHOLDING | 1,954 | 1,954 | ||
| STATE | 356 | 356 |