| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 7,100 | 3,550 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FROM K-1 - CRA FUND II, LLC | AT COST | 17,994,358 | 19,111,394 |
| FROM K-1 - HIGHVISTA II, LP | AT COST | 8,226,895 | 8,234,734 |
| GOLDMAN SACHS #65908 | AT COST | 2,936,822 | 46,402,183 |
| GOLDMAN SACHS #65912 | AT COST | 4,931,327 | 6,905,591 |
| GOLDMAN SACHS #65909 | AT COST | 54,298,047 | 63,942,085 |
| STOCKBRIDGE COINVESTORS | AT COST | 5,485,357 | 9,727,511 |
| GOLDMAN SACHS #50685 | AT COST | 27,717,001 | 29,508,882 |
| BIL, LTD. | AT COST | 8,250,776 | 8,397,536 |
| MORGAN STANLEY #9007 | AT COST | 3,374,647 | 7,540,175 |
| GOLDMAN SACHS #03105 | AT COST | 8,239,152 | 8,405,141 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID RENT | 6,200 | 6,200 | 6,200 |
| SECURITY DEPOSIT | 3,100 | 3,100 | 3,100 |
| Description | Amount |
|---|---|
| UNREALIZED APPRECIATION ON CONTRIBUTED SECURITIES | 267,607 |
| RECONCILIATION/TIMING ADJUSTMENTS | 344,040 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NONDEDUCTIBLE EXPENSES FROM K-1 - CRA FUND II | 246 | 0 | 0 | |
| NONDEDUCTIBLE EXPENSES FROM K-1 - HIGHVISTA II LP | 1,439 | 0 | 0 | |
| NONDEDUCTIBLE EXPENSES FROM K-1 - STOCKBRIDGE COINVESTORS, LLC | 5 | 0 | 0 | |
| INSURANCE | 7,704 | 0 | 7,704 | |
| SUPPLIES | 1,725 | 0 | 1,725 | |
| TELEPHONE | 1,464 | 0 | 1,464 | |
| MEMBERSHIPS & SUBSCRIPTIONS | 170 | 0 | 170 | |
| PAYROLL FEES | 1,899 | 0 | 1,899 | |
| POSTAGE | 68 | 0 | 68 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM K-1 - CRA FUND II, LLC - OTHER INCOME (LOSS) | -1,262,184 | -1,254,500 | -1,262,184 |
| FROM K-1 - STOCKBRIDGE COINVESTORS | 179,912 | -210 | 179,912 |
| FROM K-1 - HIGHVISTA II, LP - OTHER INCOME (LOSS) | 1,366 | -4,450 | 1,366 |
| FROM K-1 - BIL - OTHER INCOME (LOSS) | 276,154 | 276,154 | 276,154 |
| GOLDMAN SACHS #50685 | 468 | 468 | 468 |
| GOLDMAN SACHS #03105 | 16,133 | 16,133 | 16,133 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OUTSTANDING CHECKS | 50,500 | 1,191,500 |
| ACCOUNTS PAYABLE | 7,465 | 5,182 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GOLDMAN SACHS #65909 | 89,351 | 44,676 | 0 | |
| GOLDMAN SACHS #65912 | 59,300 | 31,664 | 0 | |
| GOLDMAN SACHS #50685 | 71,735 | 35,868 | 0 | |
| GOLDMAN SACHS #01305 | 19,010 | 9,505 | 0 | |
| MORGAN STANLEY #9007 | 66,139 | 33,156 | 0 | |
| BOOKKEEPING SERVICES | 8,910 | 0 | 8,910 | |
| IT SERVICES | 19,652 | 0 | 19,652 | |
| OTHER PROFESSIONAL SERVICES | 77,254 | 0 | 77,254 | |
| STOCKBRIDGE COINVESTORS - MANAGEMENT FEES | 10,437 | 5,219 | 0 | |
| HIGHVISTA - MANAGEMENT FEES | 41,831 | 20,916 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL ESTIMATED TAX PAYMENTS | 35,000 | 0 | 0 | |
| FEDERAL PRIOR-YEAR EXTENSION PAYMENT | 55,100 | 0 | 0 | |
| FOREIGN TAX FROM K-1 - CRA FUND II, LLC | 4,076 | 4,076 | 0 | |
| FOREIGN TAX FROM K-1 - HIGHVISTA II LP | 3,196 | 3,196 | 0 | |
| FOREIGN TAX FROM K-1 - STOCKBRIDGE COINVESTORS LLC | 800 | 800 | 0 | |
| FOREIGN TAX - GOLDMAN SACHS #65908 | 5,486 | 5,486 | 0 | |
| FOREIGN TAX - GOLDMAN SACHS #65909 | 70,836 | 70,836 | 0 | |
| FOREIGN TAX - GOLDMAN SACHS #65912 | 10,014 | 10,014 | 0 | |
| MASSACHUSETTS TAXES | 2,000 | 0 | 0 | |
| FOREIGN TAX - MORGAN STANLEY #9007 | 2,361 | 2,361 | 0 | |
| PAYROLL TAXES | 23,314 | 0 | 23,314 |