| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 5,689 | 4,689 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRIVATE EQUITY FUNDS | AT COST | 71,181 | 704,020 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CA TAX EXPENSE | 10 | 0 | 0 | |
| FEDERAL INCOME TAX EXPENSE | 99,600 | 0 | 0 | |
| LICENSE/FILING FEES | 150 | 0 | 0 | |
| MISC TAX EXPENSE | 4,219 | 4,212 | 0 | |
| INVESTMENT MANAGEMENT FEES | 5,374 | 5,374 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM BLUESTEM PARTNERS, LP | 276,827 | 239,594 | 276,827 |
| INCOME FROM JH A&A AGGREGATOR, LLC | 1,188,769 | 1,116,373 | 1,188,769 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Accrued Distribution | 1,693,512 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 4,353 | 4,353 | 0 |