| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 7,500 | 7,500 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| SOFA - PMA | 2008-07-24 | 9,170 | 4,585 | M7 | 7 | ||||
| CHAIR - PMA | 2008-08-11 | 5,080 | 2,540 | M7 | 7 | ||||
| TELEPHONE SYSTEM | 2008-08-22 | 1,274 | 637 | M7 | 7 | ||||
| DESK AND OFFICE FU | 2008-07-14 | 72,760 | 36,380 | M7 | 7 | ||||
| OFFICE FURNITURE | 2009-01-16 | 16,747 | 8,373 | M7 | 7 | ||||
| VISUAL BOARD | 2009-04-17 | 3,376 | 1,688 | M7 | 7 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB STOCK INVESTMEN | 910,262 | 903,317 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SOFA - PMA | 9,170 | 9,170 | ||
| CHAIR - PMA | 5,080 | 5,080 | ||
| TELEPHONE SYSTEM | 1,274 | 1,274 | ||
| DESK AND OFFICE FU | 72,760 | 72,760 | ||
| OFFICE FURNITURE | 16,747 | 16,747 | ||
| VISUAL BOARD | 3,376 | 3,376 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SHINBONE ALLEY LP (DELAFIELD) | AT COST | 3,329,324 | 4,964,630 |
| AETHER REAL ASSETS III | AT COST | 707,410 | 725,639 |
| MCCUTCHEN GROUP INVESTMENTS | AT COST | 610,996 | 611,576 |
| TOWNSEND REAL ESTATE ALPHA FUN | AT COST | 314,112 | 252,733 |
| BLACKSTONE PARTNERS OFFSHORE F | AT COST | 185,727 | 1,194,315 |
| Global Partnerships Social Inv | AT COST | ||
| TOWNSEND REAL ESTATE ALPHA FUN | AT COST | 437,257 | 448,849 |
| TREA II AIV Non-Erisa, LP | AT COST | 3,838 | 3,838 |
| SPECIALTY LOAN INST FUND 2016- | AT COST | 234,377 | 190,190 |
| CERBERUS OPP FUND III | AT COST | 198,409 | |
| FORTERRA STRONG COMMUNITIES I | AT COST | 209,118 | 204,936 |
| GSO CREDIT ALPHA FUND II | 269,311 | ||
| HARBOURVEST ACCESS - DOVER ST | 180,544 | 270,539 | |
| TECTONIC AUDIO LABS, INC. | 43,594 | 43,594 | |
| GSO COCA II FINANCE LP | |||
| GSO COCA II-C FINANCE LP |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Distribution Receivable | 7,590 |
| Description | Amount |
|---|---|
| CERBERUS OFFSHORE LEVERED LOAN | 147,548 |
| GSO CREDIT ALPHA FUND II | 39,719 |
| GLOBAL PARTNERS SOCIAL INVESTMENT FUND | 70,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SPECILATY LOAN INSTITUIONAL | 569 | 569 | ||
| TRE II AIV NON-ERISA | 134 | 134 | ||
| TOWNSEND RE ALPHA FUND II | 9,638 | 9,638 | ||
| TOWNSEND RE ALPHA FUND I | 5,545 | 5,545 | ||
| SHINBONE ALLEY | 41,893 | 41,893 | ||
| MUCCUTCHEN 2014 OPPORTUNISTIC | 10,439 | 10,439 | ||
| AETHER REAL ASSETS III LP | 15,364 | 15,364 | ||
| HARBOURVEST ACCESS - DOVER | 1,024 | 1,024 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GSO COCA II-C FINANCE LP | 1,105 | 1,105 | |
| Tre II AIV Non-ERISA | 1 | 1 | |
| Townsend RE Alpha Fund II | 29,671 | 29,671 | |
| Townsend RE Alpha Fund I | 7,399 | 7,399 | |
| Muccutchen 2014 Opportunistic Fund | 36,775 | 36,775 | |
| Aether Real Assets III LP | -9,749 | -9,749 | |
| ROYALTY INCOME | 16,237 | 16,237 |
| Description | Amount |
|---|---|
| BLACKSTONE PARTNERS OFFSHORE FUND | 185,727 |
| UNRECONCILED VARIANCE | 294,462 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 50,801 | 50,801 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Income Tax | 25,000 | |||
| FOREIGN TAXES - McCutchen Grou | 746 | 746 | ||
| AETHER REAL ASSETS III-FED TAX | 137 | 137 | ||
| CERBERUS LEVERED - FEDERAL TAX | 348 | 348 |