| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 20,250 | 0 | 20,250 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTHERN TRUST | 89,321,903 | 112,620,677 |
| SAGEWORTH | 63,279,159 | 86,422,406 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FARNAM STREET PARTNERS | AT COST | 12,276,156 | 18,457,955 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 920 | 0 | 920 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 1,687,981 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEETING EXPENSE | 60,422 | 0 | 60,422 | |
| OFFICE EXPENSE | 4,733 | 0 | 4,733 | |
| MAKENA SPLITTER | 61,180 | 61,180 | 0 | |
| TACOPPS FEEDER FUND | 129,456 | 129,456 | 0 | |
| WM ALTS BREP IX | 16,470 | 16,470 | 0 | |
| WM ALTS CARL DIR OPP | 56,251 | 56,251 | 0 | |
| WM ALTS BLACKSTONE CAP OPP | 5,844 | 5,844 | 0 | |
| BOW RIVER CAPITAL 2017 - QP FUND | 31,811 | 31,811 | 0 | |
| FARNAM STREET PARTNERS | 64,499 | 64,499 | 0 | |
| FROM PAGE 12 LINE 7 - NET LOSS | 52,840 | 52,840 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MAKENA CAPITAL SPLITTER- ROYALTIES | 1,690 | 1,690 | 1,690 |
| MAKENA CAPITAL SPLITTER X- ORD INCOME | 22,098 | 22,098 | 22,098 |
| MAKENA CAPITAL SPLITTER X- NET RENTAL | 3,621 | 3,621 | 3,621 |
| MAKENA CAPITAL SPLITTER- OTHER INCOME | -29,281 | -29,281 | -29,281 |
| TACOPPS FEEDER FD - ORD | -108,687 | -108,687 | -108,687 |
| TACOPPS FEEDER FD - NET RENTAL | -1,768 | -1,768 | -1,768 |
| TACOPPS FEEDER FD - ROYALTIES | 1,999 | 1,999 | 1,999 |
| TACOPPS FEEDER FD - OTHER | 28,354 | 28,354 | 28,354 |
| NORTHERN TRUST - OTHER INCOME | 1,987 | 1,987 | 1,987 |
| FNZ TRUST COMPANY | 52,184 | 52,184 | 52,184 |
| FARNAM STREET PARTNERS | 77 | 77 | 77 |
| WM ALTS BLACKSTONE CAP OPP - ORD | 1,465 | 1,465 | 1,465 |
| WM ALTS BLACKSTONE CAP OPP - OTHER | -564 | -564 | -564 |
| WM ALTS CARL DIR OPP - ORD | -5,502 | -5,502 | -5,502 |
| WM ALTS CARL DIR OPP - OTHER | -252 | -252 | -252 |
| WM ALTS BREP IX - ORD | -1,142 | -1,142 | -1,142 |
| WM ALTS BREP IX - NET RENTAL | -10,091 | -10,091 | -10,091 |
| WM ALTS BREP IX - OTHER | 19 | 19 | 19 |
| BOW RIVER CAPITAL 2017-QP FD - ORD | -167 | -167 | -167 |
| BOW RIVER CAPITAL RE FD II - NET RENTAL | -1,721 | -1,721 | -1,721 |
| RECLASS TO LINE 23, PAG 1 | 52,840 | 52,840 | 52,840 |
| Description | Amount |
|---|---|
| EXCESS OF MARKET VALUE OVER COST OF CONTRIBUTIONS PAID | 3,977,099 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 930,571 | 930,571 | 0 | |
| MANAGEMENT FEES | 63,215 | 63,215 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 150,773 | 150,773 | 0 | |
| EXCISE TAXES PAID | 22,500 | 0 | 0 |