| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUMPERS & COMPANY | 12,900 | 4,300 | 8,600 | |
| MY OFFICE OPS | 6,000 | 2,000 | 4,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EDGEWOOD GROWTH FUND | 5,346,914 | 13,572,977 |
| VANGUARD ST CORP BOND FUND | 2,364,725 | 2,378,912 |
| SPIDER S&P 500 | 7,617,541 | 13,471,765 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ECHOSTREET GOODCO SELECT II, L.P | AT COST | 5,000,000 | 7,028,576 |
| FARALLON EQUITY PARNTERS INTERNATIONAL | AT COST | 5,000,000 | 7,365,897 |
| MARSHALL WACE EUREKA FUND | AT COST | 1,869,561 | 3,638,666 |
| THE CHILDRENS INVESTMENT FUND | AT COST | 5,000,000 | 7,479,000 |
| KING STREET FUND | AT COST | 126,172 | 270,087 |
| KABOUTER INTERNATIONAL | AT COST | 4,500,000 | 5,198,313 |
| ABDIEL QUALIFIED OFFSHORE FUND | AT COST | 2,500,000 | 9,996,579 |
| KYLIN OFFSHORE FUND | AT COST | 2,000,000 | 2,287,080 |
| GQG PARTNERS EMERGING MARKETS | AT COST | 4,500,000 | 6,815,986 |
| WELLINGT SELECT LEADERS | AT COST | 2,579,652 | 5,075,855 |
| AKO GLOBAL LONG ONLY FUN | AT COST | 5,000,000 | 8,546,281 |
| VANGUARD MID CAP | AT COST | 6,458,146 | 9,126,028 |
| WHALE ROCK FLAGSHIP FUND | AT COST | 2,000,000 | 2,439,933 |
| WELLINGTON INTERNATIONAL QUALITY GROWTH | AT COST | 5,068,357 | 7,300,261 |
| RA CAPITAL HEALTHCARE INTERNATIONAL QUALITY | AT COST | 3,000,000 | 2,254,636 |
| CASPIN PRIVATE GROWTH EQUITY FUND | AT COST | 1,800,000 | 1,984,309 |
| SOUND POINT DISTRESSED LOAN OPP FUND | AT COST | 1,480,735 | 1,801,757 |
| SENATOR LIQUIDATING CLASS FUND | AT COST | 159,772 | 370,342 |
| STEPSTONE VC SECONDARIES FUND | AT COST | 362,610 | 385,193 |
| TIGER GLOBAL PRIVATE INVESTMENT | AT COST | 412,500 | 505,171 |
| CASDIN PRIVATE GROWTH EQUITY FUND II | AT COST | 375,000 | 371,569 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SAUL EWING LLP | 940 | 0 | 659 |
| Description | Amount |
|---|---|
| K-1 INCOME/LOSS ON TAX RETURN NOT ON BOOKS - NET | 2,932,588 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CELLULAR TELEPHONE | 4,675 | 0 | 4,675 | |
| INSURANCE EXPENSE | 24,532 | 0 | 31,968 | |
| COMPUTER CONSULTANTS | 1,450 | 0 | 1,450 | |
| SEMINARS, TRAVEL, & LODGING | 8,955 | 0 | 8,955 | |
| OFFICE SUPPLIES | 854 | 0 | 868 | |
| DUES AND SUBSCRIPTIONS | 41,243 | 0 | 41,243 | |
| BOARD PORTAL FEE | 400 | 0 | 400 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER PORTFOLIO INCOME | 43,979 | 43,979 | 43,979 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAXES PAYABLE | 568,296 | 659,612 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MONTICELLO ASSOCIATES | 125,000 | 125,000 | 0 | |
| WILMINGTON TRUST CO - CUSTODY FEES | 4,123 | 4,123 | 0 | |
| PAYCHEX | 2,692 | 1,346 | 1,346 | |
| GQG PARTNERS | 55,671 | 55,671 | 0 | |
| KABOUTER INTERNATIONAL OPPORTUNITIES FUND II, LLC | 64,387 | 64,387 | 0 | |
| WELLINGTON | 96,170 | 96,170 | 0 | |
| ECHO STREET | 44,312 | 44,312 | 0 | |
| CASDIN | 20,901 | 20,901 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 2,530 | 2,530 | 0 | |
| EXCISE TAX | 217,551 | 0 | 0 | |
| PAYROLL TAXES | 17,470 | 8,735 | 8,735 | |
| FOREIGN TAXES PAID ON DIVIDENDS | 45,951 | 45,951 | 0 |