| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ARES CAPITAL CORP (ARCC) 1,567,900.000 SHARES | 31,405,037 | 31,405,037 |
| BLUE OWL CAPITAL CORP (OBDC) 1,088,500.000 SHARES | 16,066,260 | 16,066,260 |
| GOLUB CAPITAL BDC INC (GBDC) 1,122,200.000 SHARES | 16,945,220 | 16,945,220 |
| HERCULES CAPITAL INC (HTGC) 536,850.000 SHARES | 8,949,290 | 8,949,290 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GOLUB CAPITAL BDC 3, INC. 1,001,773.210 SHARES | FMV | 14,726,066 | 14,726,066 |
| SPDR S&P 500 ETF TR (SPY) 24,100.000 SHARES | FMV | 11,454,971 | 11,454,971 |
| VANGUARD EXTD MKT ETF (VXF) 37,900.000 SHARES | FMV | 6,231,518 | 6,231,518 |
| VANGUARD TOTAL INTL STOCK INDEX FUND ETF (VXUS) 521,700.000 SHARES | FMV | 30,237,732 | 30,237,732 |
| VANGUARD TOTAL STOCK MKT ETF (VTI) 142,000.000 SHARES | FMV | 33,685,240 | 33,685,240 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 1,343 | 0 | 1,343 | |
| REGISTRATION AND FILING FEES | 634 | 0 | 634 | |
| OFFICE AND OTHER EXPENSES | 60 | 0 | 60 |
| Description | Amount |
|---|---|
| UNREALIZED APPRECIATION ON INVESTMENTS | 21,565,235 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT AND ADVISORY | 273,865 | 273,865 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX PAID | 161,706 | 0 | 0 |