| 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 |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DOUBLELINE TOTAL RETURN BOND | 1,583,992 | 1,298,791 |
| DWS ALTERNATIVE ASSET ALL PLUS | 409,046 | 409,689 |
| FIERA CAPITAL INTERNATIONAL EQ | 348,590 | 389,575 |
| KAYNE ANDERSON RENEWABLE INFRA | 316,290 | 245,841 |
| METROPOLITAN WEST RETURN BOND | 1,559,635 | 1,265,782 |
| VANGUARD DEVELOPED MARKETS IDX | 1,297,885 | 1,293,675 |
| VANGUARD EMERGING MARKETS STOC | 819,466 | 708,985 |
| VANGUARD INDEX TR VANGUARD TOT | 3,523,571 | 4,965,339 |
| VANGUARD TOTAL BOND MARKET IND | 1,212,681 | 1,206,398 |
| VOYA STRATEGIC INCOME OPPORTUN | 350,000 | 360,547 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DK LT DISTRESSED OPP INTL V (A | 581,003 | 514,111 | |
| DK LT DISTRESSED OPP INTL V, L | 979,762 | 1,263,622 | |
| GOLUB CAPITAL PTN INTL 11, L.P | 644,175 | 750,093 | |
| ITE RAIL FEEDER FUND L .P | 500,000 | 522,383 | |
| OHA STRATEGIC CREDIT FUND II, | 336,063 | 293,877 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 51,001 | 51,001 | ||
| Indemnification Insurance | 1,793 | 1,793 | ||
| Insurance Premiums | 3,110 | 3,110 | ||
| K-1 Exp DK LT DISTRESSED OPP I | 12,339 | 12,339 | ||
| Postage/Delivery Service | 56 | 56 | ||
| State or Local Filing Fees | 25 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss DK LT DISTRESSED OPP INTL V (AIV-TE) | 14,999 | 14,999 | |
| PFIC INCOME - DK LT DISTRESSED OPP INTL | 43,242 | 43,242 | |
| PFIC INCOME - GOLUB CAPITAL PTN INTL 11 | 74,825 | 74,825 | |
| PFIC INCOME - OHA STRATEGIC CREDIT FUND | 13,170 | 13,170 | |
| STATE TAX REFUND | 707 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 60,655 | 60,655 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 4,400 | |||
| 990-PF Excise Tax for 2023 | 2,154 |