| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Learnlaunch LLC | AT COST | 51,332 | 73,195 |
| Market Realist Inc | AT COST | 285,869 | 285,869 |
| PanTheryx Inc | AT COST | 575,003 | 440,000 |
| Pearl River Royalty Co II llc | AT COST | 127,619 | 126,369 |
| Westford Special Stituations Fund | AT COST | 225,244 | 1,058,812 |
| Special Opportunities Fund | AT COST | 24,397 | |
| Cibus Global Ltd | AT COST | 111,812 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Account annual fee | 20,005 | 20,005 | ||
| Invest Exp: Royalty | 167 | 167 | ||
| Investment Expense: Portfolio | 520 | 520 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Cibus Global LLC | -10,821 | -10,821 | |
| Pearl River LLC | 182 | 182 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Loan Payable to Baxter LP | 180,000 | 180,000 |