| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING SERVICES | 339,458 | 169,729 | 169,729 | |
| TAX PREPARATION FEES | 63,193 | 25,277 | 37,916 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CAPITAL GAIN OR (LOSS) PER BOOKS | 10,246,862 | 390,678 | 9,856,184 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| Expenditure Responsibility | Part VI, Section B, Line 5d | PRI name: Jackson Street Apartments LLC (PRI) PRI address: P.O. Box 4902, Jackson, WY 83001 PRI Date: 8/15/22 PRI Amount: $24,900,000 PRI Purpose: Investment in Affordable Housing Project Amount expended: $24,588,136 Dates of reports: 12/15/22; 2/27/23; 5/23/23; 10/4/23; 12/14/23; 6/17/2024; 11/19/2024 Results: To the knowledge of the foundation, and based upon the reports furnished by the recipient, no part of the program related investment has been used for other than its intended purpose. Reports were obtained on a regular basis since the investments origination. The amount noted above as amount expended represents the book value of the program related investment as of December 31, 2024. |
| Expenditure Responsibility | PART VI, SECTION B, LINE 5D | PRI name: GenBioPro Inc. (PRI) PRI address: Suite D1041, Las Vegas, NV 89103 PRI Date: 10/5/2023 PRI Amount: $1,000,000 PRI Purpose: Increasing availability of low-cost medical care Amount expended: $1,000,000 Dates of reports: 1/8/23; 4/22/24; 7/11/24; 10/17/24; 1/8/25 Results: To the knowledge of the foundation, and based upon the reports furnished by the recipient, no part of the program related investment has been used for other than its intended purpose. Reports were obtained on a regular basis since the investments origination. The amount noted above as amount expended represents the book value of the program related investment as of December 31, 2024. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Lord Abbett (LOLDX) | 2,664,910 | 2,487,564 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Crimson Wine Group Stock | 53,881 | 174,536 |
| Agnico Eagle Mines Ltd | 1,328,948 | 1,342,529 |
| Evolution Mining | 126,108 | 117,498 |
| Regis Resources | 125,379 | 74,065 |
| Agnico Eagle Mines | 792,264 | 762,548 |
| Newmont Corp | 129,689 | 71,090 |
| Newmont Corp-CDI | 892,384 | 642,948 |
| Barrick Gold Corp | 130,221 | 69,743 |
| Kinross Gold Corp | 771,381 | 760,232 |
| Franco-Nevada Corp | 128,751 | 94,549 |
| ABBVIE INC COM | 115,217 | 139,317 |
| AECOM | 64,233 | 78,192 |
| AMERICAN INTL GROUP INC COM NEW | 59,164 | 73,601 |
| AMPHENOL CORP NEW CL A | 105,349 | 165,569 |
| ASHLAND INC | 101,704 | 83,894 |
| BERRY GLOBAL GROUP INC | 77,755 | 83,942 |
| CANADIAN PAC KANS CITY LTD CAD | 47,415 | 40,382 |
| CHEVRON CORP | 127,331 | 116,162 |
| DARLING INTL INC | 0 | 0 |
| FREEPORT-MCMORAN INC | 73,594 | 70,220 |
| GENERAC HLDGS INC | 35,049 | 45,740 |
| INTEL CORP | 0 | 0 |
| INTUITIVE SURGICAL INC | 106,311 | 177,466 |
| KBR INC | 101,754 | 95,816 |
| LENNAR CORP CL A | 44,897 | 51,411 |
| MAGNERA CORP | 7,044 | 6,505 |
| MARVELL TECHNOLOGY INC | 61,300 | 94,545 |
| MEDTRONIC PLC | 126,977 | 124,453 |
| MERCADOLIBRE INC | 63,129 | 78,220 |
| MGMRESORTS INTL | 55,371 | 43,624 |
| NEXTERA ENERGY INC COM | 64,996 | 69,754 |
| NORTHROP GRUMMAN CORP | 103,942 | 112,630 |
| PAYPAL HOLDINGS INC | 170,340 | 232,579 |
| PNC FINANCIAL SERVICES GROUP | 77,968 | 123,231 |
| QUANTA SERVICES INC | 52,467 | 79,013 |
| RYMAN HOSPITALITY PPTYS INC COM | 33,332 | 40,901 |
| SAFEHOLD INC | 94,140 | 82,439 |
| WALT DISNEY CO (HOLDING CO) DISNEY COM | 106,859 | 142,194 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| land | 2,750,000 | 0 | 2,750,000 | 2,750,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Keystone Private Market Opportunities IX (Q), LP | AT COST | 1,406,283 | 1,176,193 |
| JZ Equity Partners PLC | AT COST | 429,107 | 64,020 |
| RCG Kennedy House LLC | AT COST | 10,053 | 0 |
| RA Capital Biotech Fund LP | AT COST | 24,301,929 | 32,401,363 |
| Centerbridge Capital Partners | AT COST | 5,103 | 0 |
| Glade LLC | AT COST | 20,077,049 | 20,906,178 |
| Ark Global Emerging Companies LP | AT COST | 924,896 | 1,118,832 |
| Cedar Street Teton Fund LP | AT COST | 1,760,746 | 2,104,402 |
| Cynosure Partners 2020 LP | AT COST | 5,698,101 | 7,694,448 |
| Coffee Berry Holdings LLC | AT COST | 32,480,871 | 35,763,405 |
| DJD Kroll LLC | AT COST | 3,475,668 | 5,016,375 |
| MTI Holdings LLC | AT COST | 26,409,572 | 43,226,267 |
| Red Rock Ranch Development LLC | AT COST | 21,372,224 | 16,368,053 |
| SL Tower LLC | AT COST | 4,740,786 | 10,455,013 |
| Stock Options | AT COST | 0 | 0 |
| JP Morgan Gold | AT COST | 1,465,275 | 1,956,825 |
| Timpanogos Towers LLC | AT COST | 9,600,688 | 9,875,725 |
| Wireless Holdings LLC | AT COST | 16,754,447 | 17,172,021 |
| White Room LLC | AT COST | 8,623,411 | 9,487,037 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL SERVICES | 1,203 | 1,203 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Jackson Street Apartments LLC (PRI) | 24,366,525 | 24,588,136 | 24,761,697 |
| GenBioPro, Inc. (PRI) | 1,000,000 | 1,000,000 | 1,061,644 |
| due from clat | 0 | 166,286 | 166,286 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND MEMBERSHIPS | 25,000 | 25,000 | ||
| BANK FEES | 295 | 295 | ||
| filing fees | 18 | 18 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET INCOME FROM PARTNERSHIP INVESTMENTS | 2,507,311 | 301,858 | |
| Book - Tax Differences from Partnership investments | -12,420,617 | ||
| recoveries of amounts treated as qualifying distributions | 254 |
| Description | Amount |
|---|---|
| PRIOR PERIOD PARTNERSHIP TRUE-UP PER BOOKS | 1,115,542 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT and asset MANAGEMENT FEES | 2,444,307 | 414,377 | ||
| CONSULTING FEES | 111,854 | 111,854 | ||
| PAYROLL FEES | 1,323 | 1,323 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 5,766 | 5,766 | ||
| FEDERAL INCOME TAXES | 1,896,000 | |||
| STATE INCOME TAXES | 633,658 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| coffee berry holdings llc |
PO BOX 4902 jackson,WY83001 |
47-5324984 | n/a | 0 |
| GLADE LLC |
PO BOX 4902 JACKSON,WY83001 |
84-4699816 | DISTRIBUTION | 22,831,281 |
| JACKSON STREET APARTMENTS LLC (PRI) |
PO BOX 4902 JACKSON,WY83001 |
87-3611810 | DISTRIBUTION | 138,303 |
| MTI HOLDINGS LLC |
PO BOX 4902 JACKSON,WY83001 |
27-3946956 | DISTRIBUTION | 2,127,971 |
| RED ROCK RANCH DEVELOPMENT LLC |
PO BOX 4902 JACKSON,WY83001 |
48-1303957 | DISTRIBUTION | 1,618,650 |
| SL TOWER LLC |
PO BOX 4902 JACKSON,WY83001 |
92-1695274 | DISTRIBUTION | 706,120 |
| WIRELESS HOLDINGS LLC |
PO BOX 4902 JACKSON,WY83001 |
47-5346589 | DISTRIBUTION | 117,196 |
| Total | ||||
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| JACKSON STREET APARTMENTS LLC (PRI) |
PO BOX 4902 JACKSON,WY83001 |
87-3611810 | CONTRIBUTED CAPITAL | 400,000 |
| RED ROCK RANCH DEVELOPMENT LLC |
PO BOX 4902 JACKSON,WY83001 |
48-1303957 | CONTRIBUTED CAPITAL | 9,900 |
| TIMPANOGOS TOWERS LLC |
PO BOX 4902 JACKSON,WY83001 |
85-2049744 | TRANSFER OF INTEREST | 9,332,045 |
| WHITE ROOM LLC |
PO BOX 4902 JACKSON,WY83001 |
87-1209594 | CONTRIBUTED CAPITAL | 447,765 |
| WIRELESS HOLDINGS LLC |
PO BOX 4902 JACKSON,WY83001 |
47-5346589 | TRANSFER OF INTEREST | 29,089,863 |
| WIRELESS HOLDINGS LLC |
PO BOX 4902 JACKSON,WY83001 |
47-5346589 | TRANSFER OF INTEREST | 205,000 |
| Total | ||||