| 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 |
|---|
| Identifier | Return Reference | Explanation |
|---|---|---|
| PART I LINE 6A (990-PF) | PART I LINE 6A (990-PF) | RECONCILIATION OF NET GAIN/(LOSS) FROM SALES OF ASSETS NOT INCLUDED IN PART IV TOTAL INCLUDED IN PART IV: (DETAILS BELOW) NET GAIN/(LOSS): $1,869,199 TOTAL NOT INCLUDED IN PART IV: PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - UBI NET GAIN/(LOSS): $2,588 TOTAL PART I, LINE 6A: $1,871,787 DETAILS OF ASSETS INCLUDED IN PART IV: PUBLICLY-TRAIDED SECURITIES GROSS SALES PRICE: $28,794,857 BOOK BASIS: $26,931,474 NET GAIN/(LOSS): $1,863,383 PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - NON UBI NET GAIN/(LOSS): $5,816 |
| FORM 926 | FORM 926 | The Foundation has prepared this form to the best of its ability based on the limited information provided to it by the investment on which the Foundation is reporting and on the basis of having received no information to the contrary. Any missing or incomplete information is due to the Foundation's inability to obtain such information and is not a willful attempt to withhold such information. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BANK AMER CORP BOND - 6.300% - | 109,000 | 100,557 |
| BANK NOVA SCOTIA - 0.000% - 06 | 500,000 | 470,500 |
| BLACKSTONE SECD LENDING FD SER | 408,210 | 453,965 |
| CITI - 8.500% - 07/29/2027 | 1,000,000 | 965,300 |
| DISCOVER FINL SVCS - 5.500% - | 856,727 | 973,434 |
| GS FIN CORP - 0.000% - 05/05/2 | 500,000 | 590,200 |
| GS FIN CORP - 0.000% - 05/07/2 | 1,000,000 | 953,400 |
| GS FIN CORP - 0.000% - 08/12/2 | 1,500,000 | 1,662,300 |
| JP MORGAN CHASE - 0.000% - 04/ | 500,000 | 512,400 |
| JP MORGAN CHASE - 0.000% - 08/ | 1,000,000 | 1,140,000 |
| MS JUMP TPX - 0.000% - 04/02/2 | 2,000,000 | 2,065,901 |
| SCHWAB CHARLES CORP BOND PERPE | 155,625 | 149,063 |
| UBS AG - 9.900% - 12/16/2027 | 1,000,000 | 1,000,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC | 961,527 | 1,101,740 |
| ALPHABET INC CL A | 615,242 | 1,798,350 |
| AMAZON COM | 244,945 | 548,475 |
| ARES CAPITAL CORPORATION - CLO | 527,610 | 604,164 |
| BROOKFIELD INFRASTRUCTURE FIN | 500,000 | 480,000 |
| CADZX | 2,116,490 | 2,123,558 |
| CONSTELLATION ENERGY GROUP INC | 147,846 | 128,633 |
| ELI LILLY & CO | 1,025,735 | 1,080,800 |
| GOLDMAN SACHS GROUP | 420,807 | 1,145,240 |
| HSBC AUTO 13.2% | 1,000,000 | 1,000,000 |
| INVESCO S&P 500 EQUAL WEIGHT E | 1,672,084 | 1,927,529 |
| JP MORGAN CHASE | 887,818 | 1,809,811 |
| KAYNE ANDERSON BDC, INC | 748,350 | 744,300 |
| MICROSOFT CORP | 460,465 | 1,271,244 |
| MS JUMP SPX | 1,000,000 | 1,528,500 |
| NEW MOUNTAIN FINANCE | 1,423,268 | 1,201,780 |
| PUBLIC SVC ENTERPRISE GROUP IN | 149,856 | 143,633 |
| SELECT SECTOR SPDR ENERGY FUND | 857,708 | 878,015 |
| SELECT SECTOR SPDR UTILITIES | 540,513 | 510,908 |
| SPDR S&P 500 ETF TRUST | 1,319,605 | 1,720,145 |
| TPG SPECIALTY LENDING INC | 338,208 | 336,540 |
| VANGUARD FTSE EUROPEAN ETF | 1,849,432 | 1,897,753 |
| VANGUARD TOTAL STOCK MARKET ET | 812,796 | 1,260,674 |
| VISTRA ENERGY CORP | 148,938 | 182,678 |
| WALT DISNEY HOLDINGS CO | 489,740 | 595,723 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKSTONE PRIVATE CREDIT FUND | 1,894,664 | 1,981,508 | |
| BLACKSTONE PRIVATE EQUITY STRA | 2,078,432 | 2,246,544 | |
| BLACKSTONE REAL ESTATE INCOME | 2,961,022 | 3,437,148 | |
| BLUE OWL REAL ESTATE NET LEASE | 2,500,000 | 2,503,457 | |
| BXINFRA CLASS S | 3,000,000 | 3,000,000 | |
| EUGENE THE MARINE LLC | 100,000 | 100,000 | |
| EXPA CAPITAL III, L.P | 984,635 | 927,272 | |
| EXPA EC3 - A1, LLC | 375,407 | 353,536 | |
| EXPA-MC | 9,430 | 8,881 | |
| HEDGEPREMIER/E FUND LTD | 510,000 | 154,471 | |
| ICARUS FILMS, LLC | 400,000 | 400,000 | |
| KKR FS INCOME TRUST SELECT | 2,110,451 | 2,128,047 | |
| KKR INFRASTRUCTURE CONGLOMERAT | 3,039,429 | 3,249,929 | |
| KKR PRIVATE EQUITY CONGLOMERAT | 3,027,825 | 3,292,083 | |
| PE PREMIER ELLIOT CO-INV OFFSH | 16,072 | 250,610 | |
| PE PREMIER GA MAP OFFSHORE FEE | 818,834 | 950,916 | |
| PETERSHILL IV OFFSHORE SCSP | 144,888 | 205,448 | |
| STARWOOD CREDIT REIT CL S ESC | 2,094,555 | 2,096,238 | |
| VINTAGE SECONDARY STRATEGIES I | 459,490 | 694,827 | |
| VINTAGE SECONDARY STRATEGIES O | 271,443 | 381,375 | |
| WTI FUND X, LLC | 2,191,987 | 2,108,970 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Consultations | 1,908 | 1,908 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 97,045 | 97,045 | ||
| K-1 Exp BLACKSTONE PRIVATE EQU | 19,042 | 19,042 | ||
| K-1 Exp EXPA CAPITAL III, L.P | 53,295 | 53,295 | ||
| K-1 Exp EXPA EC3 - A1, LLC | 81 | 81 | ||
| K-1 Exp KKR INFRASTRUCTURE CON | 60,350 | 60,350 | ||
| K-1 Exp KKR PRIVATE EQUITY CON | 30,387 | 30,387 | ||
| K-1 Exp PETERSHILL IV OFFSHORE | 16,517 | 9,718 | ||
| K-1 Exp WTI FUND X, LLC | 23,922 | 23,922 | ||
| State or Local Filing Fees | 85 | 85 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss BLACKSTONE PRIVATE EQUITY STRATEGIES | 97,474 | 97,474 | |
| K-1 Inc/Loss EXPA CAPITAL III, L.P | 523 | 523 | |
| K-1 Inc/Loss KKR INFRASTRUCTURE CONGLOMERATE LLC | 136,477 | 136,477 | |
| K-1 Inc/Loss KKR PRIVATE EQUITY CONGLOMERATE LLC | 45,086 | 45,086 | |
| K-1 Inc/Loss PETERSHILL IV OFFSHORE SCSP | 9,535 | 5,234 | |
| K-1 Inc/Loss WTI FUND X, LLC | 217,160 | 217,160 | |
| FOREIGN TAX REFUND | 192,250 | 192,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 412,908 | 412,908 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 114,100 |