| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING SUPPORT | 9,651 | 0 | 0 | 9,651 |
| TAX RETURN PREPARATION | 22,586 | 0 | 0 | 22,586 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ARES CAPITAL CORP (ARCC) 990,150.00 SHARES | 21,674,384 | 21,674,384 |
| BLUE OWL ROCK CAP CORP (OBDC) 411,500.000 SHARES | 6,221,880 | 6,221,880 |
| GOLUB CAPITAL BDC INC (GBDC) 1,363,420.000 SHARES | 20,669,447 | 20,669,447 |
| HERCULES CAPITAL INC (HTGC) 372,850.000 SHARES | 7,490,556 | 7,490,556 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SPDR S&P 500 ETF TR (SPY) 21,200.000 SHARES | FMV | 12,424,896 | 12,424,896 |
| VANGUARD EXTD MKT ETF (VXF) 33,350.000 SHARES | FMV | 6,335,833 | 6,335,833 |
| VANGUARD TOTAL INTL STOCK INDEX FUND ETF (VXUS) 574,400.000 SHARES | FMV | 33,849,392 | 33,849,392 |
| VANGUARD TOTAL STOCK MKT ETF (VTI) 157,200.000 SHARES | FMV | 45,558,132 | 45,558,132 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND BUILDING IMPROVEMENTS | 13,375,569 | 1,325,068 | 12,050,501 | 12,050,501 |
| LAND IMPROVEMENTS | 10,800 | 3,240 | 7,560 | 7,560 |
| COMPUTERS AND EQUIPMENT | 67,654 | 63,816 | 3,838 | 3,838 |
| FURNITURE AND FIXTURES | 196,145 | 135,946 | 60,199 | 60,199 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL AND ADMINISTRATIVE LEGAL COUNSEL | 28,854 | 0 | 0 | 28,854 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PROGRAM RELATED INVESTMENTS | 2,850,816 | 5,900,816 | 5,900,816 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 4,419 | 0 | 0 | 4,419 |
| DUES AND SUBSCRIPTIONS | 29,260 | 0 | 0 | 29,260 |
| INSURANCE EXPENSE | 11,727 | 0 | 0 | 11,727 |
| MISCELLANEOUS EXPENSES | 11,277 | 0 | 0 | 11,277 |
| OFFICE EQUIPMENT | 6,963 | 0 | 0 | 6,963 |
| OFFICE SUPPLIES AND EXPENSES | 23,463 | 0 | 0 | 23,463 |
| OTHER PAYROLL EXPENSES | 17,897 | 0 | 0 | 17,897 |
| OTHER PROGRAMMATIC EXPENSES - DEEP SHAALA | 100,000 | 0 | 0 | 100,000 |
| OTHER PROGRAMMATIC EXPENSES - SAMVID SCHOLARS | 63,698 | 0 | 0 | 63,698 |
| OTHER PROGRAMMATIC EXPENSES - SAMVID YOUNG LEADERS | 4,992 | 0 | 0 | 4,992 |
| OTHER PROGRAMMATIC EXPENSES - SAMVID SCHOLARS LEADERSHIP CONFERENCE | 246,574 | 0 | 0 | 246,574 |
| OTHER PROGRAMMATIC EXPENSES - ECONOMIC MOBILITY ACCELARATOR | 5,000 | 0 | 0 | 5,000 |
| OTHER MISCELLANEOUS EXPENSES | 300,000 | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED APPRECIATION ON INVESTMENTS | 14,610,063 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOUNDATION ADMINISTRATION | 136,240 | 0 | 0 | 136,240 |
| INVESTMENT ADVISORY | 35,882 | 35,882 | 35,882 | 0 |
| PROGRAMMATIC CONSULTANTS | 97,084 | 0 | 0 | 97,084 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX PAID | 135,000 | 0 | 0 | 135,000 |