| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RSM US LLP | 21,053 | 14,737 | 6,316 |
| Category | Amount |
|---|---|
| NONE | 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 |
|---|---|---|---|---|---|---|---|---|---|
|
ENGAGE RD |
556 S FAIR OAKS AVE STE 101 603 PASADENA,CA91105 |
2019-09-20 | 115,000 | TO PROVIDE NEXT AND FINAL PHASE EVALUATION SUPPORT FOR THE PROPELNEXT NORTHERN CALIFORNIA COHORT, INCLUDING DATA COLLECTION, ANALYSIS, AND REPORTING. | 79,055 | NO FUNDS HAVE BEEN DIVERTED FROM THE PURPOSE OF THE GRANT | 10/31/21, 11/16/21 | ||
|
LEARNING FOR ACTION |
170 CAPP STREET SUITE C SAN FRANCISCO,CA94110 |
2019-09-20 | 2,828,000 | TO CONDUCT THE MANAGEMENT OF THE PROPELNEXT PROGRAM IN ITS FINAL TWO YEARS, IMPLEMENTING ACTIVITIES AND SERVICES TO GRANTEES, INCLUDING ADMINISTRATIVE FUNCTIONS PREVIOUSLY CARRIED OUT BY THE PROPELNEXT PROGRAM TEAM. | 2,465,750 | NO FUNDS HAVE BEEN DIVERTED FROM THE PURPOSE OF THE GRANT | 9/30/21, 10/30/21 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME SECURITIES | 179,104,099 | 179,104,099 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VARDE FUND IX LP | FMV | 12,894 | 12,894 |
| REGULATED INVESTMENT COMPANIES | FMV | 43,349,990 | 43,349,990 |
| CASH EQUIVALENTS | FMV | 2,415,205 | 2,415,205 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PATTERSON, BELKNAP, WEBB & TYLER | 37,230 | 7,705 | 29,525 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED 457B PLAN | 518,074 | ||
| DEFERRED FEDERAL EXCISE TAX | 51,222 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MESSENGER & POSTAGE | 93 | 0 | 93 | |
| GENERAL OFFICE | 21,463 | 2,155 | 19,308 | |
| MISCELLANEOUS | 2,580 | 0 | 2,580 | |
| DIRECT CHARITABLE ACTIVITY - GRANTEE TECHNICAL ASSISTANCE | 27,037 | 0 | 27,037 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADAMS ST 2002 NON US | -2,229 | ||
| ADAMS ST 2002 US | 3,623 | ||
| ADAMS ST 2003 NON US | -960 | ||
| ADAMS ST 2003 US | 12,380 | ||
| ADAMS ST 2004 US | 1,244 | ||
| ADAMS ST 2004 NON US | -3,892 | ||
| ADAMS ST 2005 NON US | -6,098 | ||
| ADAMS ST 2005 US | 14,263 | ||
| ADAMS ST 2006 US | 10,485 | ||
| ADAMS ST 2006 NON US | -10,807 | ||
| ADAMS ST 2006 DIRECT | -1,730 | ||
| ADAMS ST 2007 DIRECT | 7,401 | ||
| ADAMS ST 2007 US | -6,733 | ||
| ADAMS ST 2007 NON US | -25,673 | ||
| ADAMS ST V LP | 545 | ||
| ASP V ALT | 21 | ||
| AMERICAN SECURITIES | -1,007 | ||
| BAUPOST VALUE PARTNERS | -122,022 | ||
| BRINSON 1999 | -630 | ||
| BRINSON 2000 | -3,051 | ||
| BRINSON 2001 | -2,597 | ||
| BRINSON PRIMARY 2002 | -1,602 | ||
| BRINSON 2002 2ND FUND | -2,917 | ||
| BRINSON 2003 | -703 | ||
| BRINSON 2003 2ND FUND | -3,022 | ||
| BRINSON 2004 | -4,644 | ||
| CF CAP INTL IV | 181 | ||
| CF CAP INTL V | -486 | ||
| CF CAP INTL VI LP | 2,628 | ||
| CF CAP PRIV EQ V | -853 | ||
| CF CAP PRIV EQ VI | 3,136 | ||
| CF CAP PRIV EQ VII | -27,459 | ||
| CF CAP VENTURE VI | 3,689 | ||
| CF CAP VENTURE VII | 4,799 | ||
| CF CAP VENTURE VIII | -40,193 | ||
| ENDOW VENTURE V | -1,174 | ||
| ENDOW PRIV EQ IV | -54 | ||
| HIGHFIELD | 117 | ||
| INVESTURE EVERGREEN | -664,750 | ||
| LBA REALTY | 2,395 | ||
| TIFF PARTNERS III | -1,962 | ||
| TIFF PARTNERS IV | -11,605 | ||
| VARDE FUND IX | 3,123 | ||
| VARDE FUND VIII | 1,109 | ||
| LESS: BOOK INVESTMENT INCOME ADJUSTMENT | 0 | -3,581,799 | -3,581,799 |
| INVESTMENT INCOME FROM K-1 | 0 | 0 | 3,581,799 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 26,261,481 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX | 376,739 | 19,819 |
| INTERCOMPANY PAYABLE TO BLUE MERIDIAN PARTNERS, INC. | 263,336 | 26,801 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 2,905,466 | 2,905,466 | 0 | |
| STRATEGIC COMMUNICATION & BRANDING | 346,766 | 0 | 346,766 | |
| IT CONSULTING FEES | 40,827 | 0 | 40,827 | |
| PROGRAM RELATED | 156,412 | 0 | 156,412 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 1,029,289 | 0 | 0 | |
| FEDERAL UBIT TAXES | 277,486 | 0 | 0 | |
| STATE UBIT TAXES | 43,365 | 0 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| BLUE MERIDIAN PARTNERS INC |
477 MADISON AVE 6TH FL NEW YORK,NY10022 |
81-5086187 | GRANT PAYMENTS TO BLUE MERIDIAN PARTNERS | 58,820,999 |
| Total | 58,820,999 | |||