| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit and Tax Preparation | 172,760 | 69,104 | 103,656 | |
| 401K Administration | 4,156 | 1,704 | 2,452 |
| Contractor | Explanation |
|---|---|
| BDO USALLP | AUDIT AND TAX SERVICES |
| BARBARA BELTZ | GRANTS CONSULTANT |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Depreciation | 0 | 0 | 0.0 | 64,059 | 64,059 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| T Rowe Price - LT | P | 15,241,086 | 16,185,074 | -943,988 | ||||||
| Vanguard - ST | 16,633 | 16,633 | ||||||||
| Vanguard - ST | 321,776 | 321,776 | ||||||||
| Securities, Net Holdings Gains | 10,153,602 | 10,153,602 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| RUBRIK INC-A | 2,022,519 | 1,877,858 |
| META PLATFORMS INC-CLASS A | 39,720 | 1,171,020 |
| SERVICENOW INC | 37,310 | 1,060,120 |
| TRANSDIGM GROUP INC | 457,714 | 884,561 |
| MAPLEBEAR INC | 525,278 | 621,300 |
| SAMSARA INC-CL A | 200,800 | 436,900 |
| NU HOLDINGS LTD/CAYMAN ISL-A | 208,650 | 155,400 |
| CROWDSTRIKE HOLDINGS INC - A | 92,746 | 87,593 |
| VANGUARD RUSSELL 1000 | 5,996,270 | 7,805,525 |
| VANGUARD RUSSELL 2000 | 4,998,643 | 6,294,439 |
| Vanguard Institutional Index Fund | 16,151,081 | 32,209,015 |
| PIMCO TOTAL RETURN INST | 67,256,597 | 56,418,677 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| See Attached | FMV | 509,637,855 | 901,092,398 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land, Building and Equipment | 509,920 | 353,841 | 156,079 | 156,079 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 80,950 | 33,190 | 47,761 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Other Assets | 2,359,525 | 2,267,054 | 2,267,054 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES | 37,788 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Telephone | 5,676 | 2,327 | 0 | 3,349 |
| Insurance | 58,646 | 24,045 | 0 | 34,601 |
| Computer Expense | 170,840 | 70,044 | 0 | 100,796 |
| Postage/Copying | 11,088 | 4,546 | 0 | 6,542 |
| Other Expense | 36,916 | 15,136 | 0 | 21,780 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Partnership Income | 52,384,643 | 27,533,247 | |
| Other Income | 6,043 | 6,043 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Right of Use | 2,413,818 | 2,427,329 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Advisory Fees | 2,435,028 | 2,435,028 | 0 | 0 |
| Consulting Fees | 23,500 | 9,635 | 0 | 13,865 |
| Grant Consultants | 522,254 | 0 | 0 | 522,254 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 88,889 | 36,444 | 52,445 | |
| Filing Fees | 903 | 903 |