| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING EXPENSES | 9,685 | 4,843 | 4,842 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GQG PARTNERS EMERG MARKETS EQ INSTL | FMV | 173,986 | 198,411 |
| CLIFFWATER CORPORATE LENDING FUND I | FMV | 263,892 | 265,000 |
| COHEN & STEERS REALTY | FMV | 222,000 | 197,568 |
| GOLDMAN SACHS GQG PARTNERS INTL OPP I | FMV | 180,700 | 210,905 |
| MFS INTERNATIONAL EQUITY FUND CL R6 | FMV | 177,593 | 209,901 |
| AMERICAN NEW WORLD FUND F3 | FMV | 173,486 | 191,229 |
| PRINCIPAL REAL ESTATE SEC INSTL CL | FMV | 221,000 | 205,053 |
| BBH LIMITED DURATION FUND CLASS I | FMV | 406,737 | 417,816 |
| INVESCO QQQ TR UNIT SER 1 | FMV | 323,022 | 428,358 |
| ISHARES CORE S&P TOTAL US STOCK | FMV | 1,753,600 | 2,051,459 |
| ISHARES CORE S&P MID-CAP ETF | FMV | 789,258 | 901,846 |
| ISHARES CORE S&P SMALL-CAP | FMV | 421,959 | 471,104 |
| BLACKSTONE PRIVATE CREDIT FUND SHS CL I | FMV | 250,000 | 251,094 |
| PARTNERS GROUP PRIVATE EQUITY | FMV | 600,000 | 648,174 |
| MARINER ATLANTIC MULTI-STRATEGY FUND | FMV | 250,000 | 266,273 |
| BBH INCOME FUND CL I | FMV | 275,030 | 295,823 |
| GUGGENHEIM TOTAL RETURN BOND FD INSTL | FMV | 275,000 | 295,734 |
| PIMCO INCOME FUND INSTITUTIONAL FUND | FMV | 160,000 | 169,412 |
| ALLSPRING CORE PLUS BOND FUND INST | FMV | 275,000 | 295,274 |
| CARLYLE ALPINVEST PRIVATE MARK SHS BEN | FMV | 500,000 | 513,417 |
| BLACKSTONE PRIVATE EQUITY STRATEGIES FUND | FMV | 500,000 | 500,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL EXPENSES | 84 | 0 | 84 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFFERENCE | 233 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS EXPENSES | 214 | 0 | 214 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 58,808 | 29,404 | 29,404 | |
| ANNUAL FILING FEE | 20 | 0 | 20 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,818 | 1,818 | 0 | |
| EXCISE TAXES | 44,772 | 0 | 0 |