| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 83,000 | 74,700 | 8,300 |
| Category | Amount |
|---|---|
| N/A | 0 |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
CLAREMONT MCKENNA COLLEGE |
500 EAST NINTH STREET CLAREMONT,CA91711 |
2020-03-04 | 2,500,000 | THE GRANT WAS USED EXCLUSIVELY FOR CHARITABLE AND EDUCATIONAL PURPOSES. | 2,500,000 | NO | 03/11/2020 | 2020-03-11 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ROKU INC | 8,279,915 | 0 |
| FACEBOOK INC-A | 1,068,602 | 0 |
| SEA LTD - ADR | 4,759,286 | 0 |
| AMAZON.COM INC | 6,513,860 | 0 |
| DR HORTON INC | 1,353,382 | 0 |
| MASTERCARD INC | 4,301,127 | 0 |
| LOCKHEED MARTIN CORP | 2,037,585 | 0 |
| LIBERTY OILFIELD SERVICES INC | 2,039,555 | 0 |
| APPLE INC | 1,370,953 | 0 |
| SALESFORCE.COM INC | 410,790 | 0 |
| MICROSOFT CORP | 4,299,379 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALEGRIA III, LLC | FMV | 117,737 | 117,737 |
| ALEGRIA V, LLC | FMV | 1,679,613 | 1,679,613 |
| ALEGRIA VI, LLC | FMV | 1,322,696 | 1,322,696 |
| ASHDALE INVESTORS LLC | FMV | 495,276 | 495,276 |
| BDT CAPITAL PARTNERS FUND II(TE)LP | FMV | 8,915,231 | 8,915,231 |
| BRONWOOD INVESTORS LLC | FMV | 1,074,564 | 1,074,564 |
| CASCADA WAY LLC | FMV | 468,350 | 468,350 |
| CECINA WAY LLC | FMV | 3,048,174 | 3,048,174 |
| CONDOR RIDGE III, LLC | FMV | 185,686 | 185,686 |
| CONDOR RIDGE IV, LLC | FMV | 372,819 | 372,819 |
| CONDOR RIDGE V, LLC | FMV | 660,796 | 660,796 |
| CORNELL ROAD, LLC | FMV | 2,639,609 | 2,639,609 |
| EIG ENERGY FUND XIV-A, LP | FMV | 94,243 | 94,243 |
| FOSSIL RIDGE II LLC | FMV | 552,684 | 552,684 |
| FOSSIL RIDGE LLC | FMV | 2,205,331 | 2,205,331 |
| HILGARD INVESTORS II LLC | FMV | 463,770 | 463,770 |
| HILGARD INVESTORS LLC | FMV | 346,866 | 346,866 |
| LAUREL ROAD II, LLC | FMV | 4,976,639 | 4,976,639 |
| LAUREL ROAD, LLC | FMV | 1,758,582 | 1,758,582 |
| MADRONO, LLC | FMV | 15,343 | 15,343 |
| MORRISON 2000, LLC | FMV | 173,758 | 173,758 |
| PORTICO PLACE LLC | FMV | 394,251 | 394,251 |
| RAYMOND RRE INVESTMENTS III, LLC | FMV | 2,589,667 | 2,589,667 |
| RAYMOND RRE INVESTMENTS IV, LLC | FMV | 1,672,764 | 1,672,764 |
| ROCKRIVER III, LLC | FMV | 1,584,917 | 1,584,917 |
| SARBONNE ROAD LLC | FMV | 2,384,898 | 2,384,898 |
| SIENNA WAY II, LLC | FMV | 4,971,255 | 4,971,255 |
| THAMES STREET LLC | FMV | 156,885 | 156,885 |
| TREKK OPPORTUNITY INVESTMENTS, LLC | FMV | 4,908 | 4,908 |
| VESTONE WAY LLC | FMV | 493,820 | 493,820 |
| MARIEL LANE LLC | FMV | 2,687,462 | 2,687,462 |
| PERUGIA WAY LLC | FMV | 125,068 | 125,068 |
| HAMNER DRIVE LLC | FMV | 2,293,799 | 2,293,799 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSES | 6,635 | 9,375 | 664 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM K-1S - OTHER INCOME | 36,661 | ||
| FROM K-1S - SECTION 1231 GAIN/LOSS | 414 | ||
| OTHER INCOME | 48,606 | 48,606 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN | 20,661,168 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITIES | 198,601 | 365,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FROM K-1 - ALEGRIA III, LLC | 0 | 3,152 | 0 | |
| FROM K-1 - ALEGRIA V, LLC | 0 | 10,701 | 0 | |
| FROM K-1 - ALEGRIA VI, LLC | 0 | 31,331 | 0 | |
| FROM K-1 - ASHDALE INVESTORS, LLC | 0 | 3,381 | 0 | |
| FROM K-1 - BDT CAPITAL PARTNERS FUND II (TE) | 0 | 115,976 | 0 | |
| FROM K-1 - BRONWOOD INVESTORS, LLC | 0 | 24 | 0 | |
| FROM K-1 - CASCADA WAY, LLC | 0 | 61 | 0 | |
| FROM K-1 - CECINA WAY, LLC | 0 | 4,462 | 0 | |
| FROM K-1 - CONDOR RIDGE III, LLC | 0 | 278 | 0 | |
| FROM K-1 - CONDOR RIDGE IV, LLC | 0 | 1,009 | 0 | |
| FROM K-1 - CONDOR RIDGE V, LLC | 0 | 19,425 | 0 | |
| FROM K-1 - CORNELL ROAD, LLC | 0 | 0 | 0 | |
| FROM K-1 - EIG ENERGY FUND XIV-A, LP | 0 | 7,144 | 0 | |
| FROM K-1 - FOSSIL RIDGE II, LLC | 0 | 30,824 | 0 | |
| FROM K-1 - FOSSIL RIDGE LLC | 0 | 10,752 | 0 | |
| FROM K-1 - FUND II-A SPIRITS, LLC | 0 | 437 | 0 | |
| FROM K-1 - HILGARD INVESTORS II, LLC | 0 | 9,690 | 0 | |
| FROM K-1 - HILGARD INVESTORS LLC | 0 | 3,790 | 0 | |
| FROM K-1 - LAUREL ROAD II, LLC | 0 | 5,922 | 0 | |
| FROM K-1 - LAUREL ROAD, LLC | 0 | 4,715 | 0 | |
| FROM K-1 - MADRONO, LLC | 0 | 570 | 0 | |
| FROM K-1 - MORRISON 2000, LLC | 0 | 2,364 | 0 | |
| FROM K-1 - PORTICO PLACE, LLC | 0 | 84 | 0 | |
| FROM K-1 - RAYMOND RRE INVESTMENTS III LLC | 0 | 38,776 | 0 | |
| FROM K-1 - RAYMOND RRE INVESTMENTS IV LLC | 0 | 53,715 | 0 | |
| FROM K-1 - ROCKRIVER III LLC | 0 | 21,590 | 0 | |
| FROM K-1 - SARBONNE ROAD | 0 | 855 | 0 | |
| FROM K-1 - SIENNA WAY II, LLC | 0 | 60,388 | 0 | |
| FROM K-1 - THAMES STREET, LLC | 0 | 1,088 | 0 | |
| FROM K-1 - TREKK OPPORTUNITY INVESTMENTS, LLC | 0 | 449 | 0 | |
| FROM K-1 - VESTONE WAY, LLC | 0 | 16,976 | 0 | |
| FROM K-1 - MARIEL LANE, LLC | 0 | 3,048 | 0 | |
| FROM K-1S - OTHER PORTFOLIO DEDUCTIONS | 0 | 739 | 0 | |
| FROM K-1S - ROYALTY DEDUCTIONS | 0 | 293 | 0 | |
| INVESTMENT MANAGEMENT FEES | 581,788 | 523,609 | 58,179 | |
| FROM K-1S - HAMNER DRIVE, LLC | 0 | 1,052 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 1,330,359 | 0 | 0 | |
| FOREIGN TAX FROM K-1 - ALEGRIA III, LLC | 0 | 37 | 0 | |
| FOREIGN TAX FROM K-1 - ALEGRIA V, LLC | 0 | 648 | 0 | |
| FOREIGN TAX FROM K-1 - ALEGRIA VI, LLC | 0 | 948 | 0 | |
| FOREIGN TAX FROM K-1 - BDT CAPITAL PARTNERS FUND II (TE) | 0 | 2,853 | 0 | |
| FOREIGN TAX FROM K-1 - HILGARD INVESTORS, LLC | 0 | 1,459 | 0 | |
| FOREIGN TAX FROM K-1 - CONDOR RIDGE V, LLC | 0 | 18 | 0 | |
| FOREIGN TAX FROM K-1 - ROCKRIVER III, LLC | 0 | 282 | 0 | |
| FOREIGN TAX FROM K-1 - SIENNA WAY II, LLC | 0 | 188 | 0 | |
| FOREIGN TAX FROM K-1 - HILGARD INVESTORS II, LLC | 0 | 89 | 0 | |
| FOREIGN TAX FROM K-1 - PORTICO PLACE, LLC | 0 | 4,505 | 0 |