| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD FUNDS | FMV | 1,165,012 | 1,373,369 |
| CHARLES SCHWAB | FMV | 437,980 | 454,930 |
| LL PRIVATE LENDING | AT COST | 249,375 | 249,375 |
| LL PRIVATE LENDING II | AT COST | 256,389 | 256,389 |
| MEREO CAPITAL | AT COST | 47,282 | 47,282 |
| PERMIT CAPITAL | AT COST | 300,000 | 300,000 |
| BLUEARC TECH OPP FUND | AT COST | 89,213 | 89,213 |
| PRIVATE MARKET OPP C | AT COST | 17,895 | 17,895 |
| PRIVATE MARKET OPP D | AT COST | 146,608 | 146,608 |
| PRIVATE MARKET OPP E | AT COST | 106,251 | 106,251 |
| MATTERHORN | AT COST | 281,637 | 281,637 |
| PRIVATE MARKET OPP F | AT COST | 247,663 | 247,663 |
| PRIVATE MARKET OPP G | AT COST | 118,659 | 118,659 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 14,762 | 14,762 | 0 | |
| BANK FEES | 15 | 0 | 0 | |
| PORTFOLIO DEDUCTIONS | 21,164 | 0 | 0 | |
| INV INT EXP | 3,988 | 0 | 0 | |
| CHARITY PAID BY PARTNERSHIPS K-1 | 8 | 0 | 0 | |
| ORDINARY LOSS FROM PASS-THROUGH | 4,562 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEREO CAPITAL PARTNERS | 6,659 | 0 | 6,659 |
| PRIVATE MARKETS OPP C | 32 | 32 | 32 |
| LL PRIVATE LENDING II | 5,197 | 5,197 | 5,197 |
| MATTERHORN CAPITAL PARTNERS | 27,591 | 27,591 | 27,591 |
| LL PRIVATE LENDING | 1,904 | 1,904 | 1,904 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 226 | 226 | 0 | |
| FEDERAL TAX | 1,500 | 0 | 0 | |
| STATE TAX | 15 | 0 | 0 |