| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| M Jane Costello CPA Accounting | 4,150 | 4,150 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Vanguard Inter-Term Investment Trade Adm | 3,394,069 | 3,067,073 |
| Vanguard Short-Term Investment Grade Adm | 1,237,084 | 1,220,804 |
| Vanguard Total Bond Market Index Adm | 4,738,722 | 4,277,895 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Vanguard International Growth Adm | 3,377,470 | 3,418,355 |
| Vanguard International Value Inv | 3,429,262 | 3,679,792 |
| Vanguard Primecap Adm | 4,742,494 | 6,282,211 |
| Vanguard Real Estate Inex Insitutional | 5,171,064 | 5,493,822 |
| Vanguard Total Intl Stock Index | 5,281,376 | 7,062,098 |
| Vanguard Total Stock Market Index | 4,953,836 | 12,396,302 |
| Vanguard Windsor Admiral | 5,939,725 | 6,208,697 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Vanguard Harbourvest Priv Equity Funds | 4,995,589 | 0 | 0 |
| Vanguard HarbourVest 2020 Private Equity Feeder Fund LP | 0 | 2,112,559 | 3,056,901 |
| Vanguard HarbourVest 2021 Private Equity Feeder Fund LP | 0 | 2,085,891 | 3,225,269 |
| Vanguard HarbourVest 2022 Private Equity Feeder Fund LP | 0 | 1,702,236 | 2,701,610 |
| Vanguard HarbourVest 2023 Private Equity Feeder Fund LP | 0 | 835,681 | 1,287,184 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank fees | 467 | 467 | ||
| Insurance | 4,303 | 4,303 | ||
| Rent | 17,332 | 17,332 | ||
| Computer and website | 2,477 | 2,477 | ||
| Meals | 944 | 944 | ||
| Payroll fees | 2,268 | 2,268 | ||
| Retirement plan fees | 320 | 320 | ||
| Royalty deductions | 464 | 464 | ||
| Harbourvest - mgmt fee | 35,171 | 35,171 | ||
| Harbourvest - other expense | 312,170 | 312,170 | ||
| Storage fees | 6,833 | 6,833 | ||
| Adjust opening balances | 59,172 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Royalty income | 28,498 | 28,498 |
| Description | Amount |
|---|---|
| Percentage depletion | 4,275 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Houston Missional Real Estate Fund | None | 150,000 | 150,000 | 2025-03 | 2031-03 | Term loan | 5.160000 % | Real estate owned by fund | Acquire housing for low income clients | Interest bearing note with lien on real estate | 150,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Private Foundation Services Administrative services | 78,000 | 7,800 | 70,200 | |
| Vanguard Investment fees | 48,428 | 48,428 | ||
| Charles Schwab Investment fees | 49,264 | 49,264 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign taxes | 28,717 | 28,717 | ||
| Payroll taxes | 14,761 | 738 | 14,023 | |
| Severance taxes | 2,426 | 2,426 | ||
| Federal income taxes | 45,000 |