| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 26,795 | 26,795 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Bonds & Bond Funds (detail available on request) | 6,763,552 | 6,787,818 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Stocks & Mutual Funds (detail available on request) | 11,862,328 | 16,341,891 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Limited Partnerships (detail available on request) | AT COST | 12,926,950 | 15,423,346 |
| TCW Direct Lending | AT COST | 387,920 | 281,787 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 17,365 | 17,365 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office supplies and stamps | 48 | 0 | 0 | |
| Bank charges | 110 | 110 | 0 | |
| Aero Capital K-1 rental expenses | 2,976 | 2,976 | 0 | |
| Aero Capital K-1 Sec 1231 ordinary loss | 34,586 | 34,586 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AG DLI III, L.P. K-1 - PFIC income | 37,102 | 37,102 | 37,102 |
| Stepstone VC Sec III K-1 - ordinary loss | -1,252 | -1,252 | -1,252 |
| Stepstone VC Sec IV K-1 - ordinary loss | -1,014 | -1,014 | -1,014 |
| Stepstone VC Sec V K-1 - ordinary loss | -918 | -918 | -918 |
| Golub Capital Ptrs Int'l 12 LP K-1 - ordinary inc | 69,444 | 69,444 | 69,444 |
| WhiteHawk III Onshore Fd LP K-1 - ordinary inc | 13,271 | 13,271 | 13,271 |
| Continental Realty 1099-MISC | 1,875 | 1,875 | 1,875 |
| Metropolitan Offshore Ptrs - K-1 line 1 | -1,460 | -1,460 | -1,460 |
| Metropolitan Offshore Ptrs - K-1 line 11a | -424 | -424 | -424 |
| Stepstone VC Sec V K-1 - portfolio | 74 | 74 | 74 |
| Rocksprings Capital K-1 - portfolio | 101 | 101 | 101 |
| AG CS Holdings Fd II LP K-1 - PFIC income | 45,564 | 45,564 | 45,564 |
| Sun Capital Ptrs K-1 - portfolio | -1,859 | -1,859 | -1,859 |
| Stepstone VC Sec IV K-1 - portfolio income | 1 | 1 | 1 |
| Cedar Fair consent | 171 | 171 | 171 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 194,836 | 194,836 | 0 | |
| Investment mgmt fees from K-1 | 230,793 | 230,793 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign tax withheld | 9,802 | 9,802 | 0 | |
| Foreign tax paid on K-1 | 45 | 45 | 0 | |
| Federal Income tax paid | 133,196 | 0 | 0 | |
| State income tax paid | 15,000 | 15,000 | 0 | |
| Aero Capital K-1 foreign tax withheld | 15,939 | 15,939 | 0 |