| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,258 | 6,629 | 6,629 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| PART VI-A, LINE 11 - CONTROLLED ENTITY | THE ORGANIZATION HAS ONE CONTROLLED ENTITY THAT FILES A SEPARATE TAX RETURN, ELEVATING CAPITAL LLC (EIN 99-1273721). THE ENTITY'S ADDRESS IS 2900 TELESTAR CT, FALLS CHURCH, VA 22042. THIS IS NOT AN EXCESS BUSINESS HOLDING. THE ORGANIZATION MADE A CAPITAL CONTRIBUTION TO THE CONTROLLED ENTITY DURING THE TAX YEAR IN THE AMOUNT OF $3,522,700. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ENERGY TRANSFER PARTNERS DTD 06/23/2015 4.750% 01/15/2026 CALLABLE | 174,844 | 174,998 |
| VIRGINIA ELECTRIC & POWER COMPANY DTD 01/14/2016 3.150% 01/15/2026 CALLABLE | 197,034 | 198,620 |
| IBM CORP DTD 02/19/2016 3.450% 02/19/2026 | 197,440 | 198,672 |
| BRISTOL-MYERS SQUIBB CO DTD 02/22/2024 4.950% 02/20/2026 | 250,803 | 250,800 |
| RTX CORPORATION DTD 02/27/2023 5.000% 02/27/2026 CALLABLE | 200,454 | 200,588 |
| AMERICAN TOWER CORP DTD 03/29/2021 1.600% 04/15/2026 CALLABLE | 215,928 | 220,012 |
| EXELON CORP DTD 04/07/2016 3.400% 04/15/2026 CALLABLE | 221,369 | 223,020 |
| T-MOBLILE USA INC DTD 03/23/2021 2.625% 04/15/2026 CALLABLE | 146,139 | 147,669 |
| ABBVIE INC DTD 05/12/2016 3.200% 05/14/2026 CALLABLE | 245,585 | 247,610 |
| SYSCO CORPORATION DTD 04/01/2016 3.300% 07/15/2026 CALLABLE | 244,888 | 247,125 |
| CITIBANK DTD 08/06/2024 43929% 08/06/2026 CALLABLE | 250,945 | 251,715 |
| AMGEN INC DTD 08/19/2016 2.600% 08/19/2026 CALLABLE | 193,576 | 196,308 |
| JPMORGAN CHASE & CO DTD 07/21/2016 2.950% 10/01/2026 CALLABLE | 292,566 | 295,632 |
| DUKE ENERGY PROGRESS LLC DTD 03/06/2025 4.350% 03/06/2027 CALLABLE | 369,789 | 371,761 |
| BANK NEW YORK MELLON CORP DTD 04/22/2025 VAR CPN 04/20/2027 CALLABLE | 225,000 | 225,515 |
| PNC BANK DTD 05/13/2025 VAR CPN 05/13/2027 CALLABLE | 250,000 | 250,125 |
| TOYOTA AUTO RECEIVABLES OWNER ASSET BCKD SEC SER 2025-A CL A2A DTD 01/29/202 | 299,986 | 299,802 |
| ASTRAZENECA PLC DTD 08/06/2020 0.700% 04/08/2026 CALLABLE | 214,479 | 218,876 |
| BANK MONTREAL CONVERTIBLE DTD 06/05/2023 5.300% 06/05/2026 | 226,505 | 226,933 |
| CANADIAN IMPERIAL BANK CONVERTIBLE DTD 10/03/2023 5.926% 10/02/2026 | 304,661 | 305,868 |
| WESTPAC BKG CORP DTD 11/20/2024 4.600% 10/20/2026 | 300,621 | 301,935 |
| GLAXOSMITHKLINE CAP PLC DTD 03/13/2025 4.315% 03/12/2027 | 325,422 | 326,680 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC CL C TICKER: GOOG; CUSIP: 02079K107 | 13,799 | 91,356 |
| META PLATFORMS, INC-A TICKER: META; CUSIP: 30303M102 | 25,241 | 74,547 |
| AMAZON.COM INC TICKER: AMZN; CUSIP: 023135106 | 52,764 | 105,526 |
| BOOKING HOLDINGS INC TICKER: BKNG; CUSIP: 09857L108 | 7,867 | 40,525 |
| COUPANG LLC TICKER: CPNG: CUSIP: 22266T109 | 8,363 | 11,295 |
| HOME DEPOT INC COM TICKER: HD; CUSIP: 437076102 | 24,998 | 36,664 |
| MCDONALD'S CORPORATION TICKER: MCD; CUSIP: 580135101 | 10,064 | 15,193 |
| TESLA INC. TICKER: TSLA; CUSIP: 88160R101 | 21,874 | 35,578 |
| WALT DISNEY CO TICKER: DIS; CUSIP: 254687106 | 37,430 | 45,512 |
| COSTCO WHOLESALE CORP COM TICKER: COST; CUSIP: 22160K105 | 10,527 | 64,346 |
| PEPSICO INC COM TICKER: PEP; CUSIP: 713448108 | 7,143 | 11,884 |
| PHILIP MORRIS INTL INC TICKER: PM; CUSIP: 718172109 | 16,159 | 16,756 |
| PROCTOR & GAMBLE CO COM TICKER: PG; CUSIP: 742718109 | 20,905 | 20,074 |
| TARGET CORP COM TICKER: TGT; CUSIP: 87612E106 | 21,839 | 15,488 |
| CHEVRON CORP TICKER: CVX; CUSIP: 166764100 | 28,358 | 30,643 |
| EOG RESOURCES INC COM TICKER: EOG; CUSIP: 26875P101 | 13,349 | 31,697 |
| BANK OF AMERICA CORPORATION TICKER: BAC; CUSIP: 060505104 | 34,283 | 58,535 |
| BLACKROCK INC TICKER: BLK; CUSIP: 09247X101 | 12,117 | 35,675 |
| JPMORGAN CHASE & CO TICKER: JPM; CUSIP: 46625H100 | 19,381 | 99,729 |
| MASTERCARD INC CLASS A TICKER: MA; CUSIP: 57636Q104 | 7,958 | 56,194 |
| MORGAN STANLEY GROUP INC TICKER: MS: CUSIP: 617446448 | 18,115 | 28,031 |
| ABBOTT LABORATORIES TICKER: ABT; CUSIP: 002824100 | 22,622 | 31,962 |
| ABBVIE INC TICKER: ABBV; CUSIP: 00287Y109 | 20,468 | 25,987 |
| DANAHER CORP COM TICKER: DHR; CUSIP: 235851102 | 7,960 | 31,014 |
| ELI LILLY & CO TICKER: LLY: CUSIP: 532457108 | 46,800 | 45,213 |
| UNITEDHEALTH GROUP INC TICKER: UNH; CUSIP: 91324P102 | 36,606 | 21,838 |
| DEERE & CO COMMON TICKER: DE: CUSIP: 244199105 | 32,790 | 41,696 |
| LOCKHEED MARTIN CORPORATION COM TICKER: LMT; CUSIP: 539830109 | 14,488 | 19,915 |
| UBER TECHNOLOGIES INC TICKER: UBER; CUSIP: 90353T100 | 20,094 | 26,964 |
| UNION PACIFIC CORP COM TICKER: UNP; CUSIP: 907818108 | 6,390 | 15,645 |
| ADOBE INC TICKER: ADBE; CUSIP: 00724F101 | 13,845 | 15,475 |
| ANALOG DEVICES INC TICKER: ADI; CUSIP: 032654105 | 8,921 | 33,561 |
| APPLE INC TICKER: AAPL; CUSIP: 037833100 | 12,109 | 133,155 |
| ATLASSIAN CORP PLC CL A TICKER: TEAM; CUSIP: G06242104 | 5,806 | 5,483 |
| BROADCOM INC TICKER: AVGO; CUSIP: 11135F101 | 10,034 | 93,721 |
| CISCO SYSTEMS INC TICKER: CSCO; CUSIP: 17275R102 | 7,838 | 21,300 |
| MICROSOFT CORP TICKER: MSFT; CUSIP: 594918104 | 33,784 | 186,031 |
| NVIDIA CORP COM TICKER: NVDA; CUSIP: 67066G104 | 24,012 | 171,577 |
| ORACLE CORPORATION COM TICKER: ORCL; CUSIP: 68389X105 | 5,654 | 32,794 |
| AIR PRODUCTS & CHEMICALS INC TICKER: APD; CUSIP: 009158106 | 13,915 | 13,257 |
| SHERWIN WILLIAMS CO COM TICKER: SHW; CUSIP: 824348106 | 8,352 | 22,318 |
| AMERICAN TOWER CORP TICKER: AMT; CUSIP: 03027X100 | 7,676 | 21,218 |
| AVALONBAY COMMUNITIES INC TICKER: AVB; CUSIP: 053484101 | 22,817 | 25,641 |
| AMERICAN ELECTRIC POWER CO INC TICKER: AEP; CUSIP: 025537101 | 12,042 | 19,818 |
| CMS ENERGY CORP COM TICKER: CMS; CUSIP: 125896100 | 17,083 | 20,645 |
| HARBOR LARGE-CAP VALUE FUND CLASS RETIREMENT TICKER: HNLVX; CUSIP: 411512478 | 298,809 | 332,434 |
| ISHARES CORE S&P 500 ETF TICKER: IVV CUSIP: 464287200 | 1,784,704 | 2,097,400 |
| ISHARES CORE MSCI USA QUALITY FACTOR ETF TICKER: QUAL: CUSIP: 46432F339 | 729,449 | 781,190 |
| ISHARES RUSSELL 1000 GROWTH ETF TICKER: IWF; CUSIP: 464287614 | 188,038 | 266,636 |
| ISHARES RUSSELL 1000 VALUE ETF TICKER: IWD; CUSIP: 464287598 | 157,895 | 235,795 |
| SPDR S&P 500 ETF TICKER: SPY; CUSIP: 78462F103 | 80,840 | 232,312 |
| T ROWE PRICE LG-CAP GR FD CL I TICKER: TRLGX: CUSIP: 45775L408 | 312,597 | 399,442 |
| T ROWE PRICE US EQUITY RESEARCH ETF TICKER: TSPA; CUSIP: 87283Q503 | 768,675 | 796,389 |
| WILMINGTON LARGE-CAP STRATEGY FUND INSTITUTIONAL SHARES TICKER: WMLIX; CUSIP | 511,752 | 770,576 |
| ISHARES RUSSELL 2000 ETF TICKER: IWM; CUSIP: 464287655 | 446,816 | 552,207 |
| 31 GROUP PLC UNSPONS ADR TICKER: TGOPY; CUSIP: 88579N105 | 8,900 | 12,399 |
| ACCENTURE PLC CLASS A TICKER: ACN; CUSIP: G1151C101 | 9,801 | 17,336 |
| ADYEN NV UNSPONSORED AMERICAN DEPOSITORY RECEIPT TICKER: ADYEY; CUSIP: 00783 | 7,044 | 10,400 |
| AON PLC TICKER: AON; CUSIP: G0403H108 | 5,508 | 6,422 |
| ARCH CAPITAL GROUP LTD TICKER: ACGL; CUSIP: G0450A105 | 7,437 | 9,014 |
| ASM INTERNATIONAL NV SPONSORED AMERICAN DEPOSITORY RECEIPT TICKER: ASMIY; CU | 5,012 | 5,768 |
| ASML HOLDING N.V. AMERICAN DEPOSITORY RECEIPT TICKER: ASML; CUSIP: N07059210 | 6,852 | 9,617 |
| ASTRAZENECA GROUP PLC SPONSORED ADR TICKER: AZN; CUSIP: 046353108 | 7,660 | 7,547 |
| BAE SYSTEMS PLC SPONSORED ADR TICKER: BAESY; CUSIP: 05523R107 | 12,305 | 19,333 |
| CANADIAN NATURAL RESOURCES LTD TICKER: CNQ; CUSIP: 136385101 | 6,528 | 6,343 |
| CANADIAN PACIFIC KANSAS CITY TICKER: CP; CUSIP: 13646K108 | 8,919 | 10,543 |
| COMPASS GROUP PLC SPONSORED AMERICAN DEPOSITORY RECEIPT TICKER: CMPGY; CUSIP | 6,041 | 7,525 |
| DEUTSCHE BOERSE AG TICKER: DBOEY; CUSIP: 20449X401 | 7,843 | 7,964 |
| EXPERIAN GROUP LTD SPONSORED ADR TICKER: EXPGY; CUSIP: 30215C101 | 5,167 | 6,934 |
| FERRARI NV TICKER: RACE; CUSIP: N3167Y103 | 4,644 | 6,870 |
| ICICI BANK LIMITED SPONSORED ADR TICKER: IBN; CUSIP: 45104G104 | 6,208 | 8,881 |
| JOHNSON & JOHNSON TICKER: JNJ; CUSIP: 478160104 | 12,736 | 28,729 |
| LINDE PLC TICKER: LIN; CUSIP: G54950103 | 7,842 | 9,853 |
| MEITUAN UNSPOS ADR TICKER: MPNGY; CUSIP: 58533E103 | 11,518 | 7,788 |
| MERCADOLIBRE INC TICKER: MELI; CUSIP: 58733R102 | 4,730 | 7,841 |
| MITSUBISHI HEAVY INDSTRS UNSPONS ADR TICKER: MHVIY; CUSIP: 606793404 | 7,876 | 17,026 |
| MONDAY.COM LTD TICKER: MNDY; CUSIP: M7S64H106 | 5,765 | 8,176 |
| NINTENDO CO LTD ADR TICKER: NTDOY; CUSIP: 654445303 | 8,626 | 10,713 |
| NOVO-NORDISK A/S SPONS ADR TICKER: NVO; CUSIP: 670100205 | 7,579 | 7,661 |
| NU HLDGS LTD CL A TICKER: NU; CUSIP: G6683N103 | 6,507 | 7,807 |
| NVENT ELECTRIC PLC TICKER: NVT; CUSIP: G6700G107 | 19,273 | 16,554 |
| RHEINMETALL AG USPONS ADR TICKER: RNMBY; CUSIP: 775781206 | 6,010 | 6,760 |
| ROLLS-ROYCE HOLDINGS-SP ADR TICKER: RYCEY; CUSIP: 775781206 | 11,054 | 20,364 |
| SAFRAN SA UNSPONSORED ADR TICKER: SAFRY; CUSIP: 786584102 | 8,240 | 14,292 |
| SAP SE SPONS ADR TICKER: SAP; CUSIP: 803054204 | 13,392 | 16,421 |
| SEA LTD SPONS ADR TICKER: SE; CUSIP: 81141R100 | 8,164 | 19,193 |
| SIEMENS ENERGY AG UNSPONS ADR TICKER: SMNEY; CUSIP: 82621A104 | 8,440 | 21,666 |
| SPOTIFY TECHNOLOGY SA TICKER: SPOT; CUSIP: L8681T102 | 7,717 | 20,718 |
| STERIS PLC TICKER: STE; CUSIP: G8473T100 | 1,984 | 4,084 |
| TAIWAN SEMICONDUCTOR SPON ADR TICKER: TSM; CUSIP:874039100 | 13,173 | 20,610 |
| TENCENT HOLDINGS LIMITED TICKER; TCEHY; CUSIP: 88032Q109 | 8,137 | 7,998 |
| UBS GROUP AG TICKER: UBS; CUSIP: H42097107 | 6,369 | 7,440 |
| WASTE CONNECTIONS INC TICKER: WCN; CUSIP: 94106B101 | 4,444 | 5,602 |
| COLUMBIA OVERSEAS VALUE FUND TICKER: COSYX; CUSIP: 19766P868 | 348,469 | 447,046 |
| ISHARES CORE MSCI EAFEETF TICKER: IEFA; CUSIP: 46432F842 | 829,639 | 981,057 |
| BAILLIE GIFFORD EMERGING MKTS FUND CLASS K TICKER: BGKEX; CUSIP: 056823396 | 200,289 | 263,693 |
| ISHARES CORE MSCI EMERGING MARKETS ETF TICKER: IEMG; CUSIP: 46434G103 | 168,659 | 199,900 |
| METWEST TOTAL RETURN BOND FUND CLASS INSTITUTIONAL TICKER: MWTIX; CUSIP: 592 | 508,779 | 421,578 |
| WILMINGTON BROAD MARKET BOND FUND INSTITUTIONAL SHARES TICKER: WIBMX; CUSIP: | 524,238 | 463,498 |
| AMERICAN BEACON SIM HIGH YIELD OPPORTUNITIES FUND TICKER: SHOIX; CUSIP: 0245 | 167,787 | 160,793 |
| WILMINGTON REAL ASSET FUND INSTITUTIONAL SHARES TICKER: WMRIX; CUSIP: 97181C | 159,448 | 171,203 |
| GATEWAY FUND CLASS N TICKER: GTENX; CUSIP: 367829777 | 187,932 | 271,031 |
| WILMINGTON GLOBAL ALPHA EQUITIES FUND TICKER: WRAIX; CUSIP: 97181C332 | 50,581 | 62,435 |
| EMERSON ELEC CO DISCOUNT COMMERCIAL PAPER DTD 03/06/2025 DUE 07/07/2025 | 468,201 | 468,201 |
| PACIFIC LIFE SHORT TERM FDG LLC DISC COMMERCIAL PAPER DTD 10/21/24 DUE 07/16 | 464,120 | 464,120 |
| PEPSICO INC DISCOUNT COMMERCIAL PAPER DTD 10/21/24 DUE 07/16/25 | 465,582 | 465,582 |
| CHEVRON CORP DISCOUNT COMMERCIAL PAPER DTD 04/22/25 DUE 11/21/25 | 195,006 | 195,006 |
| BARON SMALL-CAP FUND INSTITUTIONAL CLASS | 12,307 | 11,550 |
| EATON VANCE NATIONAL MUNICIPAL INCOME FUND CLASS I | 16,277 | 15,726 |
| FMI INTERNATIONAL FUND INSTITUTIONAL CLASS | 45,268 | 53,923 |
| GOLDMAN SACHS INTERNATIONAL SMALL-CAP INSIGHTS FUND | 38,138 | 50,265 |
| NEUBERGER BERGER LARGE-CAP VALUE FUND INSTITUTIONAL CLASS | 42,248 | 47,824 |
| AMERICAN NEW WORLD FUND CLASS F2 | 43,090 | 51,599 |
| PARNASSUS MID-CAP FUND INSTITUTIONAL CLASS | 34,351 | 38,033 |
| PRINCIPAL REAL ESTATE SECURITIES FUND INSTITUTIONAL CLASS | 35,096 | 37,462 |
| RUSSELL TAX-EXEMPT BOND FUND CLASS S | 21,357 | 21,050 |
| AMERICAN TAX-EXEMPT BOND FUND OF AMERICA CLASS F2 | 22,851 | 22,306 |
| COLUMN SMALL-CAP SELECT FUND | 22,196 | 22,315 |
| VAN ECK CONSTANT MATURITY COMMODITY INDEX FUND CLASS Y | 21,564 | 21,691 |
| ISHARES GOLD TR ISHARES NEW | 12,594 | 21,452 |
| ISHARES INC MSCI EUROZONE ETF | 55,423 | 72,945 |
| ISHARES TR CORE S&P 500 ETF | 220,960 | 309,208 |
| ISHARES TR CORE S&P MID-CAP ETF | 40,301 | 47,135 |
| ISHARES TR CORE S&P SMALL-CAP ETF | 10,139 | 11,038 |
| ISHARES TR NATL MUN BD ETF FD | 21,960 | 21,210 |
| SCHWAB STRATEGIC TR US DIVIDEND EQUITY ETF | 40,332 | 43,884 |
| SCHWAB STRATEGIC TR INTL EQUITY ETF | 65,448 | 82,035 |
| VANGUARD INTL EQUITY INDEX FDS FTSE EMERGING MKTS ETF | 30,203 | 36,600 |
| IDIRECT PRIVATE MARKETS FUND CLASS I | 78,431 | 91,439 |
| AMG PANTHEON FUND LLC CLASS I | 76,446 | 90,425 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GLOBAL PARTNERS LP | AT COST | 6,820 | 52,730 |
| SKK VENTURES QP, LLC | AT COST | 232,500 | 230,000 |
| R4 SPV HOLDINGS LP | AT COST | 490,868 | 557,741 |
| ARBORVIEW CAPITAL PARTNERS III LP | AT COST | 3,909,384 | 4,896,261 |
| ELEVATING CAPITAL PARTNERS II LLC | AT COST | 4,148,982 | 4,216,050 |
| COTA ENTERPRISE VENTURES III, LP | AT COST | 866,367 | 1,245,000 |
| COHESITY HOLDINGS SPV LP | AT COST | 248,918 | 251,163 |
| PAX RIVER VILLAGE LLC | AT COST | 1,000,000 | 1,000,000 |
| PROMISSORY NOTE - SOHEIL | AT COST | 1,812,687 | 1,812,687 |
| LOAN RECEIVABLE - UTAB | AT COST | 440,000 | 440,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | ABDOLHOSSEIN EJTEMAI |
| Lender's Title | FOUNDATION DIRECTOR |
| Original Amount of Loan | 500000 |
| Balance Due | 500000 |
| Date of Note | 2025-03 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | N/A |
| Purpose of Loan | TRANSFER OF PERSONAL FUNDS EXCLUSIVELY FOR CHARITABLE PURPOSES |
| Description of Lender Consideration | N/A |
| Consideration FMV | 500000 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO BASIS | 5,511 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADR FEES | 102 | 102 | 0 | |
| EXPENSES FROM PASSTHROUGH | 277,968 | 277,968 | 0 | |
| N/D EXPENSES FROM PASSTHROUGH | 550 | 0 | 0 | |
| TAXABLE EXPENDITURE | 1,000 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CORRECTION PAYMENT - INTEREST | 22,290 | 22,290 | 22,290 |
| GLOBAL PARTNERS - UBI | -1,605 | -1,605 | |
| INTEREST ON PROMISSORY NOTE | 145,020 | 145,020 | 145,020 |
| OTHER INCOME | 63 | 63 | 63 |
| FEDERAL TAX PAYMENT | 11,713 | 11,713 | |
| FEDERAL TAX PAYMENT | 24 | 24 | 24 |
| ELEVATING CAPITAL | -3,718 | -3,718 | -3,718 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 100,399 | 100,399 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 82,056 | 0 | 0 | |
| FOREIGN TAXES | 387 | 387 | 0 |