| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 68,676 | 34,337 | 34,338 | |
| Tax compliance | 5,900 | 2,950 | 2,950 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Passthrough K-1 Gain UBTI | Purchased | 190,963 | Cost | 0 | 190,963 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| American Funds New World | 1,460,907 | 1,324,446 |
| Vanguard Windsor II ADMI | 1,669,640 | 1,632,021 |
| Blackstone Private Credit Fund Class I | 3,211,083 | 3,237,181 |
| INVSC QQQ Trust SRS 1 ETF IV | 1,359,748 | 1,725,401 |
| IShares MSCI EAFE ETF | 1,359,795 | 1,303,970 |
| Vanguard Extended Market ETF | 1,359,640 | 1,396,163 |
| Vanguard FTSE Developed Markets ETF | 1,359,929 | 1,270,912 |
| Vanguard Real Estate ETF | 1,359,870 | 1,044,107 |
| Vanguard S&P 500 ETF | 1,359,738 | 1,666,001 |
| Vanguard Small Cap ETF IV | 1,358,911 | 1,431,348 |
| Vanguard Value ETF | 1,360,005 | 1,561,115 |
| Cliffwater Corporate Lending I | 1,358,782 | 1,358,635 |
| Cliffwater Enhanced Lending I | 1,358,732 | 1,356,155 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Encino Energy, LLC | AT COST | 801,612 | 350,000 |
| Salient Zarvona Energy Fund, LP | AT COST | 740,702 | 1,442,522 |
| StepStone Secondary Opportunities Fd LP | AT COST | 346,487 | 151,505 |
| Salient Zarvona Energy Fund II | AT COST | 1,343,834 | 2,348,959 |
| GP Invitation Fund I, LP | AT COST | 356,514 | 395,514 |
| Highcrest Private Credit Income Fund, LP | AT COST | 3,365,872 | 3,276,839 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| K-1 expenses | 127,473 | 24,551 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Passthrough K-1 income | 365,756 | 312,651 | 365,756 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management services | 13,932 | 13,932 | 0 | |
| Nonprofit consult - see Part VIII-A | 221,558 | 0 | 221,558 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal tax | 30,000 | 0 | 0 | |
| Foreign withholding tax | 10,745 | 10,745 | 0 |