| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 177,834 | 33,214 | 133,376 |
| 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 | 2019-12-23 | 2,632,970 | 173,484 | NC | 39.000000000000 | 0 | 0 | ||
| LAND | 2020-01-01 | 387,243 | L | 0 | 0 | ||||
| FURNITURE AND EQUIPMENT | 2021-01-01 | 157,183 | 59,156 | NC | 7.000000000000 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PIMCO INCOME INSTL | 685,650 | 685,650 |
| AMERICAN TOWER CORP | 199,716 | 199,716 |
| LAS VEGAS SANDS C | 220,925 | 220,925 |
| MOTOROLA SOLUTIONS | 353,072 | 353,072 |
| SIMON PROPERTY GROUP | 390,391 | 390,391 |
| BANK OF AMERICA CORP | 378,748 | 378,748 |
| ALLY FINL INC | 524,936 | 524,936 |
| JPMORGAN CHASE & VAR | 388,840 | 388,840 |
| US BANKCORP | 311,595 | 311,595 |
| VIATRIS INC | 338,023 | 338,023 |
| THE SHERWIN-WILLIAMS CO | 337,798 | 337,798 |
| GLOBAL PAYMENTS I | 385,789 | 385,789 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DOUBLELINE CORE FIXED INCOME I | 2,390,767 | 2,390,767 |
| DFA EMERGING MARKETS VALUE I | 5,533,718 | 5,533,718 |
| PIMCO RAE US SMALL INSTL | 6,121,372 | 6,121,372 |
| VANGUARD DEVELOPED MARKETS INDEX INSTL | 9,703,463 | 9,703,463 |
| VANGUARD EMERGING MKTS STOCK IDX ADM | 5,027,503 | 5,027,503 |
| VANGUARD INSTITUTIONAL INDEX I | 11,744,788 | 11,744,788 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACCOLADE PARTNERS VII LP | AT COST | 1,520,526 | 1,520,526 |
| AUDAX DIRECT LENDING SOLUTIONS FUND-C LP | AT COST | 1,549,186 | 1,549,186 |
| AUDAX DIRECT LENDING SOLUTIONS FUND II-C LP | AT COST | 757,978 | 757,978 |
| AMERBROOK VIII LP | AT COST | 1,984,172 | 1,984,172 |
| EDGE PRINCIPAL INVESTMENTS IV LP | AT COST | 737,814 | 737,814 |
| FALCON PRIVATE CREDIT OPPORTUNITIES VI LP | AT COST | 1,865,092 | 1,865,092 |
| FIDELITY REAL ESTATE | AT COST | 1,400,133 | 1,400,133 |
| FEG SELECT LLC | AT COST | 23,204,365 | 23,204,365 |
| HARVEST MLP INCOME FUND II LLC | AT COST | 5,634,814 | 5,634,814 |
| RCP FUND XIII LP | AT COST | 2,081,968 | 2,081,968 |
| RCP SOF IV FEEDER LP | AT COST | 1,028,079 | 1,028,079 |
| SEAPORT GLOBAL PROPERTY SECURITIES FUND LLC | AT COST | 3,266,010 | 3,266,010 |
| STRATEGIC VALUE CAPITAL SOLUTIONS FEEDER FUND LP | AT COST | 1,743,418 | 1,743,418 |
| STRATEGIC VALUE CAPITAL SOLUTIONS FEEDER FUND II LP | AT COST | 394,565 | 394,565 |
| IRONWOOD | AT COST | 9,161,786 | 9,161,786 |
| ABS GLOBAL | AT COST | 5,767,417 | 5,767,417 |
| COLLER INTERNATIONAL PARTNERS VII FEEDER FUND LP | AT COST | 915,064 | 915,064 |
| WEATHERLOW OFFSHORE FUND I LTD | AT COST | 9,142,490 | 9,142,490 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 2,632,970 | 173,484 | 2,459,486 | |
| LAND | 387,243 | 0 | 387,243 | |
| FURNITURE AND EQUIPMENT | 157,183 | 59,156 | 98,027 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 13,854 | 6,434 | 4,026 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| EXCISE TAXES RECEIVABLE | 0 | 56,586 | 56,586 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING AND PROMOTIONS | 14,109 | 0 | 14,109 | |
| COMPUTER AND SOFTWARE | 36,077 | 0 | 36,077 | |
| CONTRACTORS | 17,933 | 0 | 17,933 | |
| EQUIPMENT RENT | 82,228 | 0 | 82,228 | |
| FEES AND SUBSCRIPTIONS | 3,469 | 0 | 10,969 | |
| GRANTEE CONVENINGS | 17,830 | 0 | 17,830 | |
| GRANTEE VISITS | 4,206 | 0 | 4,206 | |
| INSURANCE | 21,661 | 0 | 21,661 | |
| MISCELLANEOUS | 12,928 | 0 | 12,928 | |
| NONPROFIT CENTER | 27,424 | 0 | 75,217 | |
| OFFICE EXPENSE | 11,115 | 0 | 11,115 | |
| REPAIRS AND MAINTENANCE | 4,919 | 0 | 4,469 | |
| SMALL EQUIPMENT | 3,592 | 0 | 3,592 | |
| STATE FILING FEES | 319 | 0 | 319 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALTERNATIVE INVESTMENTS | 2,653,726 | 2,747,211 | 2,653,726 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 10,071,545 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 93,822 | 107,079 |
| DEFERRED TAX LIABILITY | 226,539 | 321,044 |
| EXCISE TAXES PAYABLE | 2,023 | 0 |
| CLEARWATER CONSTRUCTION LOAN | 1,731,212 | 1,665,386 |
| CURRENT PORTION OF LONG-TERM DEBT | 63,519 | 65,778 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 338,711 | 338,711 | 0 | |
| CONSULTING FEES | 173,101 | 3,250 | 173,101 | |
| RECRUITING | 1,200 | 0 | 1,200 | |
| ALTERNATIVE INVESTMENTS | 378,044 | 673,574 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 0 | 82,234 | 0 | |
| EXCISE TAX | 187,446 | 0 | 0 |