| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE | 2,500 | 1,250 | 1,250 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED SCHEDULE | 932,134 | 1,040,491 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED SCHEDULE | 3,621,102 | 10,248,697 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED SCHEDULE | AT COST | 1,241,887 | 2,899,196 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SERVICE CHARGE | 36 | 36 | 0 | |
| APPRAISAL FEE | 22 | 0 | 22 | |
| DEFERRED EXPENSE | 1,091 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 108 | 108 | |
| PRIVATE EQUITY CORE FUND IV, LP | 139,274 | ||
| MAKENA CAPITAL SPLITTER X, LP | 209,295 | ||
| MPLX, LP | 6,978 | ||
| BOATHOUSE AG-2019 LLC | -7,890 |
| Description | Amount |
|---|---|
| TAX COST ADJUSTMENT | 246,659 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY SERVICES | 37,828 | 9,457 | 28,371 | |
| INVESTMENT MANAGEMENT | 28,346 | 28,346 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 9,500 | 0 | 0 | |
| FOREIGN TAXES | 1,636 | 1,636 | 0 |