| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 15,730 | 12,584 | 3,096 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE AND IMPROVEMENTS | 22,422 | 9,342 | 0 % | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Various US Equity Holdings | 3,511,545 | 3,511,545 |
| Harris and Associates | 6,088,431 | 6,088,431 |
| Primecap Odyssey Growth Fund | 628,436 | 628,436 |
| Dodge and Cox International | 194,705 | 194,705 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Hillcrest CDO I Ltd | FMV | 25 | 25 |
| Solstice ABS CDO III | FMV | 625 | 625 |
| ABRY Advanced Securities Fund III LP | FMV | 197,108 | 197,108 |
| ABRY Partners VIII LP | FMV | 200,478 | 200,478 |
| Darwin Venture Capital Fund of Funds | FMV | 832,678 | 832,678 |
| Darwin Venture Capital Fund of Funds II | FMV | 2,839,335 | 2,839,335 |
| EnCap Energy Capital Fund V & VI LP | FMV | 90,217 | 90,217 |
| EnCap Energy Capital Fund VII LP | FMV | 181,479 | 181,479 |
| EnCap Energy Capital Fund VIII LP | FMV | 571,461 | 571,461 |
| EnCap Energy Capital Fund IX LP | FMV | 551,379 | 551,379 |
| EnCap Energy Capital Fund X LP | FMV | 60,652 | 60,652 |
| EnCap Flatrock Midstream II | FMV | 507,252 | 507,252 |
| EnCap Flatrock Midstream III | FMV | 53,523 | 53,523 |
| Guggenheim Aviation Partners II | FMV | 5,364 | 5,364 |
| Inventus Capital Management II | FMV | 217,162 | 217,162 |
| LS Power Equity Partners I PIE LP | FMV | 6,411 | 6,411 |
| LS Power Equity Partners II PIE LP | FMV | 328,910 | 328,910 |
| LS Power Equity Partners III | FMV | 288,974 | 288,974 |
| Mesa Del Oso | FMV | 1,500 | 1,500 |
| New Vernon India (Cayman) Fund II LP | FMV | 1,435,168 | 1,435,168 |
| Precision Capital Special Opportunities Fund II | FMV | 108,143 | 108,143 |
| Precision Capital Special Opportunities Fund III | FMV | 181,901 | 181,901 |
| Precision Capital Special Opportunities Fund IV | FMV | 246,827 | 246,827 |
| Precision Capital Special Opportunities Fund V | FMV | 159,110 | 159,110 |
| Swanson River | FMV | 125,000 | 125,000 |
| Teppco Crude Oil | FMV | 15,000 | 15,000 |
| Tierra Antigua | FMV | 2,000 | 2,000 |
| Wicks Communications & Media III | FMV | 166,630 | 166,630 |
| Carmel Partners Investment Fund I | FMV | 932 | 932 |
| Carmel Partners Investment Fund II | FMV | 97,649 | 97,649 |
| Carmel Partners Investment Fund III | FMV | 448,172 | 448,172 |
| Carmel Partners Investment Fund IV | FMV | 606,564 | 606,564 |
| Carmel Partners Investment Fund V | FMV | 63,014 | 63,014 |
| Cerberus Institutional Real Estate (Blackacre) | FMV | 11,061 | 11,061 |
| Cerberus Institutional Real Estate II | FMV | 99,520 | 99,520 |
| Cerberus Institutional Real Estate III | FMV | 593,494 | 593,494 |
| Cerberus Institutional Real Estate IV | FMV | 67,521 | 67,521 |
| Shorenstein SRI VII REIT | FMV | 52,294 | 52,294 |
| Shorenstein SRI VIII REIT | FMV | 262,171 | 262,171 |
| Shorenstein SRI IX REIT | FMV | 178,089 | 178,089 |
| INTECH Risk Managed | FMV | 4,170,428 | 4,170,428 |
| Pinnacle Equity Fund | FMV | 782,005 | 782,005 |
| Pinnacle International | FMV | 2,452,518 | 2,452,518 |
| TCW Worldwide Opportunity Fund | FMV | 1,687,566 | 1,687,566 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE AND IMPROVEMENTS | 22,422 | 9,342 | 13,080 | 13,080 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 452 | 0 | 452 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ART | 14,610 | 14,610 | 14,610 |
| SECURITY DEPOSIT | 1,947 | 1,947 | 1,947 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 414,313 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| office expense | 1,453 | 0 | 2,140 | |
| insurance | 4,531 | 0 | 4,531 | |
| bank fees | 25,664 | 25,573 | 91 | |
| dues and subscriptions | 1,089 | 0 | 4,212 | |
| other | 6,883 | 0 | 3,015 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALTERNATIVE INVESTMENTS | 453,595 | 221,651 | 453,595 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management | 198,227 | 198,227 | 0 | |
| grant administration | 57,000 | 0 | 52,250 | |
| PASSTHROUGH INVESTMENT EXPENSES | 213,185 | 208,440 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| excise tax | 46,785 | 0 | 0 | |
| foreign tax | 0 | 8,597 | 0 |