| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| . GRAYSTONE | 2024-12 | 2011-01 |
PURCHASER |
326 | 145,789 | -145,463 | ||||
| 1. PORTAGE F | 2024-12 | 2011-12 |
PURCHASER |
3,534 | 102,449 | -98,915 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE INC | 16,061 | 213,358 |
| ISHARES RUSSELL 2000 ETF | 191,223 | 309,344 |
| VANGUARD 500 INDEX FUND | 2,815,710 | 13,780,687 |
| VANGUARD S&P MID-CAP 400 ETF | 197,315 | 365,030 |
| VANGUARD S&P SMALL-CAP 600 ETF | 189,828 | 319,180 |
| WISDOMTREE US MIDCAP DIVIDEND | ||
| WISDOMTREE US SMALLCAP DIVIDEN | ||
| BLACKSTONE SECURED LENDING FUN | 1,206,705 | 1,549,878 |
| ADYEN NV | 52,777 | 53,993 |
| AIA GROUP LTD | 78,862 | 49,657 |
| AIR LIQUIDE SA | 36,926 | 41,861 |
| ALCON INC | 52,977 | 61,291 |
| ALFA LAVAL AB | 45,884 | 60,841 |
| ALLIANZ SE | 114,018 | 147,172 |
| AMBEV SA | 49,020 | 34,869 |
| ASSA ABLOY AB | 33,933 | 45,005 |
| ATLAS COPCO AB | 53,925 | 63,198 |
| BANCO BILBAO VIZCAYA ARGENTARI | 58,746 | 83,242 |
| BHP GROUP LTD | 79,625 | 56,447 |
| BIONTECH SE | ||
| CANADIAN NATIONAL RAILWAY CO | 40,457 | 33,397 |
| CHUGAI PHARMACEUTICAL CO LTD | 68,072 | 110,399 |
| CREDICORP LTD | 35,819 | 43,997 |
| DAIFUKU CO LTD | 27,578 | 33,412 |
| DASSAULT SYSTEMES SE | 112,000 | 96,983 |
| DBS GROUP HOLDINGS LTD | 128,992 | 176,055 |
| ENN ENERGY HOLDINGS LTD | 87,965 | 55,925 |
| EPIROC AB | 58,676 | 50,153 |
| FOMENTO ECONOMICO MEXICANO SAB | 83,803 | 83,695 |
| GENMAB A/S | 57,079 | 29,802 |
| HAIER SMART HOME CO LTD | 54,604 | 55,622 |
| HALEON PLC | 95,433 | 108,508 |
| HDFC BANK LTD | 120,983 | 120,440 |
| ICICI BANK LTD | ||
| INFINEON TECHNOLOGIES AG | 116,171 | 109,646 |
| KOMATSU LTD | 41,745 | 50,241 |
| LINDE PLC | 44,128 | 56,102 |
| L'OREAL SA | 102,158 | 88,153 |
| MANULIFE FINANCIAL CORP | 69,559 | 112,337 |
| NESTLE SA | 102,172 | 74,265 |
| NITORI HOLDINGS CO LTD | ||
| NOVOZYMES A/S | 27,328 | 29,910 |
| PING AN INSURANCE GROUP CO OF | 34,303 | 25,678 |
| RIO TINTO PLC | 78,338 | 59,339 |
| ROCHE HOLDING AG | 98,264 | 90,897 |
| SAP SE | 55,287 | 116,704 |
| SCHNEIDER ELECTRIC SE | 67,464 | 104,145 |
| SHELL PLC | 109,172 | 108,259 |
| SHIMANO INC | 30,663 | 24,552 |
| SHIONOGI & CO LTD | 40,906 | 35,558 |
| SHISEIDO CO LTD | ||
| SONOVA HOLDING AG | 30,897 | 40,195 |
| SONY GROUP CORP | 84,997 | 99,664 |
| SYMRISE AG | 49,358 | 46,614 |
| SYSMEX CORP | 84,873 | 80,377 |
| TAIWAN SEMICONDUCTOR MANUFACTU | 68,138 | 152,660 |
| TELKOM INDONESIA PERSERO TBK P | 54,845 | 38,312 |
| TENCENT HOLDINGS LTD | 68,390 | 78,068 |
| UNICHARM CORP | 48,029 | 25,877 |
| XP INC | ||
| VANGUARD TOTAL WORLD STOCK ETF | 1,485,805 | 1,962,503 |
| ZTO EXPRESS CAYMAN INC | 39,498 | 38,787 |
| COLOPLAST A/S | 37,527 | 32,634 |
| DISCO CORP | 50,687 | 45,833 |
| GRUPO FINANCIERO BANORTE SAB D | 42,147 | 31,619 |
| MERCADOLIBRE INC | 55,059 | 57,815 |
| TECHTRONIC INDUSTRIES CO LTD | 41,191 | 37,201 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RIVERVIEW STRATEGIC OPP FD I L | AT COST | 333,454 | 110,282 |
| MORGAN STANLEY PRIVATE MKTS FD | AT COST | 222,074 | 182,459 |
| MORGAN STANLEY PRIVATE MKTS FD | AT COST | 17,061 | 4,337 |
| GRAYSTONE VENTURE FUND LP | AT COST | 167,559 | 7,100 |
| PORTAGE FOUNDERS LP | |||
| BLACKSTONE REAL ESTATE INCOME | AT COST | 800,000 | 1,070,769 |
| PIMCO BRAVO FD III SPEC ONSHOR | AT COST | 1,074,386 | 965,902 |
| RIVERVIEW STRATEGIC OPP FUND I | AT COST | 822,472 | 536,967 |
| BROOKFIELD FAIRFIELD US MVAF I | AT COST | 753,668 | 810,601 |
| PANTHEON PRIV INFRA III (OFFSH | AT COST | 1,339,500 | 1,211,167 |
| DIVERSIFIED CR OPP FD II (CAYM | AT COST | 1,457,069 | 797,711 |
| BLACKSTONE PRIVATE CREDIT FUND | AT COST | 1,125,000 | 1,116,274 |
| BROOKFIELD SPECIAL INVESTMENTS | AT COST | 712,582 | 1,014,094 |
| CION ARES DIVERSIFIED CREDIT F | AT COST | 1,125,000 | 1,122,012 |
| PE PREMIER OAKTREE SPECIAL SIT | AT COST | 433,195 | 450,764 |
| NORTH HAVEN PRIVATE EQUITY CO- | AT COST | 115,525 | 148,199 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSES | 436 | 0 | 436 | |
| FROM PARTNERSHIP/S-CORP | 57,579 | 57,579 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GRAYSTONE VENTURE FUND LP | 10,256 | 10,256 | |
| PIMCO BRAVO FD III SPEC ONSHORE FDR | 72,361 | 72,361 | |
| BROOKFIELD SPECIAL INVESTMENTS FUND OFFS | 14,885 | 14,885 | |
| PE PREMIER OAKTREE SPECIAL SITUATIONS FU | 26,282 | 26,282 | |
| NORTH HAVEN PRIVATE EQUITY CO-INVESTMENT | -937 | -937 | |
| UNRELATED BUSINESS INCOME ADJUSTMENT | 1,394 |
| Description | Amount |
|---|---|
| BOOK/TAX TIMING DIFFERENCES | 174,226 |
| NON-DEDUCTIBLE PORTION OF CONTRIBUTIONS | 12,300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 78,047 | 78,047 | ||
| INVESTMENT EXPENSES | 4,425 | 4,425 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 9,960 | 9,960 | 0 | |
| FEDERAL TAX PAYMENT | 1,194 | 0 | 0 | |
| FEDERAL ESTIMATES | 19,248 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 773 | 773 | 0 | |
| FOREIGN TAXES PAID -PE PREMIER | 17 | 17 | 0 |