| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 218,135 | 41,991 | 163,601 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2019-12-23 | 2,663,469 | 258,078 | NC | 39.000000000000 | 0 | 0 | ||
| LAND | 2020-01-01 | 387,243 | L | 0 | 0 | ||||
| FURNITURE AND EQUIPMENT | 2021-01-01 | 157,184 | 59,156 | NC | 7.000000000000 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PIMCO INCOME FUND INSTL | 427,686 | 427,686 |
| ALLY FINL INC | 290,481 | 290,481 |
| JPMORGAN CHASE & CO | 214,837 | 214,837 |
| US BANCORP | 175,864 | 175,864 |
| VIATRIS INC | 114,218 | 114,218 |
| HOWMET AEROSPACE | 153,061 | 153,061 |
| THE SHERWIN-WILLIAMS CO | 184,107 | 184,107 |
| GLOBAL PAYMENTS INC | 214,470 | 214,470 |
| BXP INC | 83,594 | 83,594 |
| BROADCOM INC | 151,043 | 151,043 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DOUBLELINE CORE FIXED INCOME FUND | 2,413,814 | 2,413,814 |
| DFA EMERGING MARKETS VALUE I FUND | 5,073,656 | 5,073,656 |
| PIMCO RAE INTERNATIONAL FUND INSTL | 10,686,126 | 10,686,126 |
| PIMCO RAE US FUND INSTL | 12,285,470 | 12,285,470 |
| PIMCO RAE US SMALL FUND INSTL | 7,072,221 | 7,072,221 |
| VANGUARD DEVELOPED MARKETS INDEX FUND INSTL | 8,871,647 | 8,871,647 |
| VANGUARD EMERGING MKTS STOCK INDEX FUND ADM | 5,550,112 | 5,550,112 |
| VANGUARD INSTITUTIONAL INDEX FUND | 13,254,317 | 13,254,317 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACCOLADE PARTNERS VII LP | AT COST | 1,599,244 | 1,599,244 |
| AUDAX DIRECT LENDING SOLUTIONS FUND-C LP | AT COST | 1,560,232 | 1,560,232 |
| AUDAX FUND DIRECT LENDING SOLUTIONS FUND II-C LP | AT COST | 1,053,672 | 1,053,672 |
| AMERBROOK VIII LP | AT COST | 1,662,987 | 1,662,987 |
| EDGE PRINCIPAL INVESTMENTS IV LP | AT COST | 746,299 | 746,299 |
| FALCON PRIVATE CREDIT OPPORTUNITIES VI LP | AT COST | 1,606,973 | 1,606,973 |
| FIDELITY ESTATE HIGH INCOME FUND | AT COST | 1,581,063 | 1,581,063 |
| HARVEST MLP INCOME FUND II LLC | AT COST | 7,334,616 | 7,334,616 |
| RCP FUND XIII LP | AT COST | 2,110,817 | 2,110,817 |
| RCP SOF IV FEEDER LP | AT COST | 1,243,929 | 1,243,929 |
| SEAPORT GLOBAL PROPERTY SECURITIES FUND LLC | AT COST | 3,305,713 | 3,305,713 |
| STRATEGIC VALUE CAPITAL SOLUTIONS OFFSHORE FUND LP | AT COST | 1,642,436 | 1,642,436 |
| STRATEGIC VALUE CAPITAL SOLUTIONS FEEDER FUND LP | AT COST | 780,268 | 780,268 |
| IRONWOOD INTERNATIONAL LTD | AT COST | 10,142,288 | 10,142,288 |
| ABS OFFSHORE SPC GLOBAL PORTFOLIO | AT COST | 6,544,663 | 6,544,663 |
| ACCOLADE PARTNERS IX LP | AT COST | 161,266 | 161,266 |
| CLAYTON, DUBILIER & RICE FUND XI LP | AT COST | 704,256 | 704,256 |
| COLLER INTERNATIONAL PARTNERS VII LP | AT COST | 665,140 | 665,140 |
| WEATHERLOW OFFSHORE | AT COST | 10,527,220 | 10,527,220 |
| TRANSFERS HOLDING ACCOUNT | AT COST | 15,150 | 15,150 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 2,663,469 | 258,078 | 2,405,391 | |
| LAND | 387,243 | 0 | 387,243 | |
| FURNITURE AND EQUIPMENT | 157,184 | 59,156 | 98,028 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 35,698 | 12,912 | 30,558 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| EXCISE TAXES RECEIVABLE | 56,586 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING AND PROMOTIONS | 26,697 | 0 | 26,697 | |
| COMPUTER AND SOFTWARE | 95,578 | 0 | 95,578 | |
| CONTRACTORS | 13,274 | 0 | 13,274 | |
| EQUIPMENT RENT | 64,749 | 0 | 71,407 | |
| FEES AND SUBSCRIPTIONS | 33,099 | 0 | 33,099 | |
| GRANTEE CONVENINGS | 48,699 | 0 | 48,699 | |
| GRANTEE VISITS | 7,316 | 0 | 7,316 | |
| INSURANCE | 57,969 | 0 | 57,969 | |
| MISCELLANEOUS | 4,113 | 0 | 4,113 | |
| NONPROFIT CENTER | 4,137 | 0 | 4,137 | |
| OFFICE EXPENSE | 17,483 | 0 | 17,483 | |
| REPAIRS AND MAINTENANCE | 3,717 | 0 | 4,053 | |
| SMALL EQUIPMENT | 21,149 | 0 | 21,149 | |
| STATE FILING FEES | 287 | 0 | 287 | |
| ALTERNATIVE INVESTMENT EXPENSES | 437,705 | 604,636 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALTERNATIVE INVESTMENTS | 2,361,781 | 1,369,267 | 2,361,781 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 4,292,855 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 107,079 | 144,223 |
| DEFERRED TAX LIABILITY | 321,044 | 401,042 |
| CLEARWATER CONSTRUCTION LOAN | 1,731,164 | 1,665,507 |
| BUSINESS LINE OF CREDIT | 0 | 10,900 |
| TAXES PAYABLE | 0 | 2,971 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 290,860 | 287 | 290,573 | |
| RECRUITING | 135,587 | 0 | 135,587 | |
| ALTERNATIVE INVESTMENTS | 151,990 | 151,990 | 0 | |
| INVESTMENT MANAGEMENT FEES | 156,011 | 156,011 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 0 | 166,322 | 0 | |
| EXCISE TAX | 242,074 | 0 | 0 |