| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 63,200 | 56,880 | 6,320 |
| 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 |
2021-02-03 | 2,500,000 | THE GRANT WAS USED EXCLUSIVELY FOR CHARITABLE AND EDUCATIONAL PURPOSES. | 2,500,000 | NO | 2/3/21 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMAZON.COM INC | 6,668,680 | 6,668,680 |
| APPLE INC | 1,834,653 | 1,834,653 |
| CAESARS ENTERTAINMENT INC | 2,097,597 | 2,097,597 |
| DR HORTON INC | 2,129,633 | 2,129,633 |
| FORD MOTOR COMPANY | 4,156,430 | 4,156,430 |
| LIBERTY OILFIELD SERVICES INC | 1,918,883 | 1,918,883 |
| MASTERCARD INC | 4,329,806 | 4,329,806 |
| MICROSOFT CORP | 6,501,066 | 6,501,066 |
| ROKU INC | 5,690,852 | 5,690,852 |
| SEA LTD - ADR | 5,348,906 | 5,348,906 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALEGRIA III, LLC | FMV | 85,346 | 85,346 |
| ALEGRIA V, LLC | FMV | 572,604 | 572,604 |
| ALEGRIA VI, LLC | FMV | 1,165,291 | 1,165,291 |
| ASHDALE INVESTORS II LLC | FMV | 257,168 | 257,168 |
| ASHDALE INVESTORS LLC | FMV | 575,931 | 575,931 |
| BDT CAPITAL PARTNERS FUND II(TE)LP | FMV | 10,735,720 | 10,735,720 |
| BRONWOOD INVESTORS LLC | FMV | 2,955,117 | 2,955,117 |
| CASCADA WAY LLC | FMV | 2,501,434 | 2,501,434 |
| CECINA WAY LLC | FMV | 3,748,491 | 3,748,491 |
| CONDOR RIDGE III, LLC | FMV | 89,038 | 89,038 |
| CONDOR RIDGE IV, LLC | FMV | 217,863 | 217,863 |
| CONDOR RIDGE V, LLC | FMV | 567,924 | 567,924 |
| CONDOR RIDGE VII LLC | FMV | 294,104 | 294,104 |
| CORNELL ROAD, LLC | FMV | 2,787,534 | 2,787,534 |
| EIG ENERGY FUND XIV-A, LP | FMV | 94,528 | 94,528 |
| FOSSIL RIDGE II LLC | FMV | 1,348,130 | 1,348,130 |
| FOSSIL RIDGE LLC | FMV | 2,152,595 | 2,152,595 |
| HAMNER DRIVE LLC | FMV | 2,136,794 | 2,136,794 |
| HILGARD INVESTORS II LLC | FMV | 529,436 | 529,436 |
| HILGARD INVESTORS LLC | FMV | 21,587 | 21,587 |
| LAUREL ROAD II, LLC | FMV | 2,497,467 | 2,497,467 |
| LAUREL ROAD, LLC | FMV | 1,011,481 | 1,011,481 |
| LEVICO WAY LLC | FMV | 133,532 | 133,532 |
| MADRONO, LLC | FMV | 1,359 | 1,359 |
| MARIEL LANE LLC | FMV | 2,691,053 | 2,691,053 |
| MORRISON 2000, LLC | FMV | 41,340 | 41,340 |
| PERUGIA WAY LLC | FMV | 359,760 | 359,760 |
| PORTICO PLACE LLC | FMV | 412,103 | 412,103 |
| RAYMOND RRE INVESTMENTS III, LLC | FMV | 4,213,334 | 4,213,334 |
| RAYMOND RRE INVESTMENTS IV, LLC | FMV | 2,640,559 | 2,640,559 |
| RAYMOND RRE INVESTMENTS VII, LLC | FMV | 180,325 | 180,325 |
| SARBONNE ROAD LLC | FMV | 3,456,783 | 3,456,783 |
| SIENNA WAY II, LLC | FMV | 5,489,945 | 5,489,945 |
| THAMES STREET LLC | FMV | 258,405 | 258,405 |
| TREKK OPPORTUNITY INVESTMENTS, LLC | FMV | 653 | 653 |
| VESTONE WAY LLC | FMV | 679,964 | 679,964 |
| VIA VERONA LLC | FMV | 1,027,353 | 1,027,353 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,043 | 0 | 2,043 |
| Description | Amount |
|---|---|
| CHANGE IN UNCONDITIONAL FUTURE COMMITMENTS | 18,376,214 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSES | 9,067 | 10,430 | 907 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM K-1S - OTHER INCOME | 53,643 | ||
| FROM K-1S - SECTION 1231 GAIN/LOSS | -1,195 | ||
| OTHER INCOME | 20,000 | 20,000 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN | 17,797,003 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITIES | 365,900 | 363,851 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 814,253 | 732,828 | 81,425 | |
| FROM K-1S - ROYALTY DEDUCTIONS | 0 | 278 | 0 | |
| FROM K-1S - OTHER PORTFOLIO DEDUCTIONS | 0 | 324 | 0 | |
| FROM K-1 - ALEGRIA III, LLC | 0 | 4,675 | 0 | |
| FROM K-1 - ALEGRIA V, LLC | 0 | 9,736 | 0 | |
| FROM K-1 - ALEGRIA VI, LLC | 0 | 25,984 | 0 | |
| FROM K-1 - ASHDALE INVESTORS II, LLC | 0 | 21,024 | 0 | |
| FROM K-1 - ASHDALE INVESTORS, LLC | 0 | 31,309 | 0 | |
| FROM K-1 - BDT CAPITAL PARTNERS FUND II (TE) | 0 | 124,668 | 0 | |
| FROM K-1 - BRONWOOD INVESTORS, LLC | 0 | 105 | 0 | |
| FROM K-1 - CASCADA WAY, LLC | 0 | 1,045 | 0 | |
| FROM K-1 - CECINA WAY, LLC | 0 | 9,396 | 0 | |
| FROM K-1 - CONDOR RIDGE III, LLC | 0 | 294 | 0 | |
| FROM K-1 - CONDOR RIDGE IV, LLC | 0 | 972 | 0 | |
| FROM K-1 - CONDOR RIDGE V, LLC | 0 | 5,404 | 0 | |
| FROM K-1 - CONDOR RIDGE VIII, LLC | 0 | 550 | 0 | |
| FROM K-1 - CORNELL ROAD, LLC | 0 | 20,000 | 0 | |
| FROM K-1 - EIG ENERGY FUND XIV-A, LP | 0 | 7,697 | 0 | |
| FROM K-1 - FOSSIL RIDGE II, LLC | 0 | 11,115 | 0 | |
| FROM K-1 - FOSSIL RIDGE LLC | 0 | 39,109 | 0 | |
| FROM K-1 - FUND II-A SPIRITS, LLC | 0 | 574 | 0 | |
| FROM K-1 - HAMNER DRIVE, LLC | 0 | 2,184 | 0 | |
| FROM K-1 - HILGARD INVESTORS II, LLC | 0 | 2,379 | 0 | |
| FROM K-1 - HILGARD INVESTORS LLC | 0 | 12,885 | 0 | |
| FROM K-1 - LAUREL ROAD II, LLC | 0 | 3,399 | 0 | |
| FROM K-1 - LAUREL ROAD, LLC | 0 | 5,228 | 0 | |
| FROM K-1 - LEVICO WAY LLC | 0 | 536 | 0 | |
| FROM K-1 - MADRONO, LLC | 0 | 648 | 0 | |
| FROM K-1 - MARIEL LANE, LLC | 0 | 6,839 | 0 | |
| FROM K-1 - MORRISON 2000, LLC | 0 | 2,714 | 0 | |
| FROM K-1 - PERUGIA WAY, LLC | 0 | 1,148 | 0 | |
| FROM K-1 - PORTICO PLACE, LLC | 0 | 2,218 | 0 | |
| FROM K-1 - RAYMOND RRE INVESTMENTS III LLC | 0 | 24,593 | 0 | |
| FROM K-1 - RAYMOND RRE INVESTMENTS IV LLC | 0 | 54,409 | 0 | |
| FROM K-1 - RAYMOND RRE INVESTMENTS VIII, LLC | 0 | 13,698 | 0 | |
| FROM K-1 - ROCKRIVER III LLC | 0 | 1,293 | 0 | |
| FROM K-1 - SARBONNE ROAD | 0 | 1,005 | 0 | |
| FROM K-1 - SIENNA WAY II, LLC | 0 | 75,354 | 0 | |
| FROM K-1 - THAMES STREET, LLC | 0 | 259 | 0 | |
| FROM K-1 - TREKK OPPORTUNITY INVESTMENTS, LLC | 0 | 452 | 0 | |
| FROM K-1 - VESTONE WAY, LLC | 0 | 17,082 | 0 | |
| FROM K-1 - VIA VERONA LLC | 0 | 397 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX FROM K-1 - ALEGRIA III, LLC | 0 | 66 | 0 | |
| FOREIGN TAX FROM K-1 - ALEGRIA V, LLC | 0 | 562 | 0 | |
| FOREIGN TAX FROM K-1 - ALEGRIA VI, LLC | 0 | 2,757 | 0 | |
| FOREIGN TAX FROM K-1 - BDT CAPITAL PARTNERS FUND II | 0 | 1,380 | 0 | |
| FOREIGN TAX FROM K-1 - HILGARD INVESTORS, LLC | 0 | 154 | 0 | |
| FOREIGN TAX FROM K-1 - HILGARD INVESTORS II, LLC | 0 | 179 | 0 | |
| FOREIGN TAX FROM K-1 - SIENNA WAY II LLC | 0 | 145 | 0 | |
| TAXES | 678,105 | 0 | 0 |