| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING EXPENSES | 7,845 | 3,923 | 3,922 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GQG PARTNERS EMERG MARKETS EQ INSTL | FMV | 146,612 | 174,584 |
| CLIFFWATER CORPORATE LENDING FUND I | FMV | 313,386 | 315,861 |
| COHEN & STEERS REALTY | FMV | 222,000 | 204,763 |
| GOLDMAN SACHS GQG PARTNERS INTL OPP I | FMV | 138,972 | 160,872 |
| MFS INTERNATIONAL EQUITY FUND CL R6 | FMV | 153,027 | 185,851 |
| AMERICAN NEW WORLD FUND F3 | FMV | 160,654 | 181,860 |
| PRINCIPAL REAL ESTATE SEC INSTL CL | FMV | 220,184 | 207,488 |
| BBH LIMITED DURATION FUND CLASS I | FMV | 406,737 | 424,739 |
| INVESCO QQQ TR UNIT SER 1 | FMV | 259,782 | 430,456 |
| ISHARES CORE S&P TOTAL US STOCK | FMV | 1,694,503 | 2,423,329 |
| ISHARES CORE S&P MID-CAP ETF | FMV | 571,620 | 739,744 |
| ISHARES CORE S&P SMALL-CAP | FMV | 344,087 | 412,372 |
| BLACKSTONE PRIVATE CREDIT FUND SHS CL I | FMV | 250,000 | 253,384 |
| PARTNERS GROUP PRIVATE EQUITY | FMV | 600,000 | 662,520 |
| MARINER ATLANTIC MULTI-STRATEGY FUND | FMV | 250,000 | 264,500 |
| BBH INCOME FUND CL I | FMV | 275,030 | 290,204 |
| GUGGENHEIM TOTAL RETURN BOND FD INSTL | FMV | 275,000 | 291,140 |
| PIMCO INCOME FUND INSTITUTIONAL FUND | FMV | 560,050 | 570,496 |
| ALLSPRING CORE PLUS BOND FUND INST | FMV | 275,000 | 287,996 |
| CARLYLE ALPINVEST PRIVATE MARK SHS BEN | FMV | 500,908 | 594,522 |
| BLACKSTONE PRIVATE EQUITY STRATEGIES FUND | FMV | 500,000 | 558,710 |
| FIDELITY CONSERVATIVE INCOME BOND FD | FMV | 20,338 | 20,378 |
| ICAPITAL MILLENIUM FUND II LTD | FMV | 50,500 | 50,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS EXPENSES | 252 | 0 | 252 | |
| OFFICE SUPPLIES | 93 | 0 | 93 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFFERENCE | 373 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 64,244 | 32,122 | 32,122 | |
| ANNUAL FILING FEE | 20 | 0 | 20 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,664 | 1,664 | 0 | |
| EXCISE TAXES | 5,392 | 0 | 0 |