| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIXED INCOME | AT COST | 1,236,822 | 1,234,368 |
| LISTED EQUITY | AT COST | 2,562,368 | 2,509,214 |
| PRIVATE EQUITY | AT COST | 19,991,788 | 24,536,284 |
| REAL ESTATE | AT COST | 1,116,060 | 1,116,060 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,673 | 1,673 | 0 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENTS | 83,490 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PORTFOLIO DEDUCTIONS FROM K-1 INVESTMENTS | 30,945 | 30,945 | 0 | |
| OTHER DEDUCTIONS FROM K-1 INVESTMENTS | 26,814 | 26,814 | 0 | |
| CHARITABLE CONTRIBUTIONS FROM K-1S | 673 | 0 | 673 | |
| OTHER EXPENSES | 2,160 | 2,160 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GOLDMAN SACHS - 2184 | 10,779 | 10,779 | 10,779 |
| ORDINARY LOSS FROM K-1 INVESTMENTS - NON-UBTI | -2,497 | -2,497 | -2,497 |
| RENTAL LOSS FROM K-1 INVESTMENTS - NON-UBTI | -2,145 | -2,145 | -2,145 |
| ORDINARY LOSS FROM K-1 INVESTMENTS - UBTI | -18,224 | 0 | -18,224 |
| RENTAL LOSS FROM K-1 INVESTMENTS -UBTI | -1,083,082 | 0 | -1,083,082 |
| 1231 GAIN FROM K-1S - UBTI | 5,175,745 | 0 | 5,175,745 |
| Description | Amount |
|---|---|
| TAX EXEMPT INCOME FROM K-1 INVESTMENTS | 198,483 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED DISTRIBUTIONS | 0 | 327,628 |
| MANAGEMENT FEE PAYABLE | 0 | 87,221 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 87,221 | 87,221 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 6,547 | 6,547 | 0 | |
| PROPERTY TAXES | 6,740 | 6,740 | 0 | |
| FOUNDATION TAXES | 3,500 | 3,500 | 0 |