| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 37,200 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 22,640,395 | 22,640,395 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARTNERSHIPS | AT COST | 7,524,587 | 7,524,587 |
| INVESTMENT IN LIMITED LIABILITY COMPANIES | AT COST | 7,120,079 | 7,120,079 |
| INVESTMENT PROPERTY | AT COST | 6,326,166 | 6,326,166 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FEDERAL INCOME TAX RECEIVABLE | 4,791 | 4,440 | 4,440 |
| OTHER RECEIVABLES | 373,612 | 188,070 | 188,070 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 44 | 0 | 44 | |
| FILING FEES | 30 | 0 | 30 | |
| PROPERTY TAXES | 34,562 | 34,562 | 0 | |
| INSURANCE | 14,456 | 0 | 0 | |
| UTILITIES | 2,131 | 0 | 0 | |
| REPAIRS | 500 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM K-1: BOOST VC FUND 3, LP | -174,575 | -174,575 | -174,575 |
| FROM K-1: DFJ VENTURES XII PARTNERS FUND LLC | -5,280 | -5,280 | -5,280 |
| FROM K-1: DFJ PARTNERS IX LLC | 307,572 | 307,572 | 307,572 |
| FROM K-1: MAKENA CAPITAL ASSOCIATES (U.S.) LP | 234,015 | 234,015 | 234,015 |
| FROM K-1: HALOGEN VENTURES LP | 29,418 | 29,418 | 29,418 |
| SECTION 965A INCOME INCLUSION | 1,613 | 1,613 | 1,613 |
| Description | Amount |
|---|---|
| DEFERRED FEDERAL EXCISE TAX | 29,977 |
| NET UNREALIZED GAIN ON INVESTMENTS | 1,775,921 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PLEDGE PAYABLE | 189,020 | 0 |
| EXCISE TAX PAYABLE - DEFERRED | 370,963 | 342,987 |
| EXCISE TAX PAYABLE - CURRENT | 133,010 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX EXPENSE | 155,000 | 0 | 0 | |
| ATTORNEY GENERAL'S REGISTER | 225 | 0 | 0 |