| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 24,840 | 22,356 | 2,484 |
| Contractor | Explanation |
|---|---|
| HALL CAPITAL PARTNERS LLC | INVESTMENT MANAGEMENT SERVICES |
| ARCTIC INTERNATIONAL LLC | CONSULTING SERVICES |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2000-01-01 | 10,408,211 | L | ||||||
| BLDG IMPROVEMENTS | 2021-01-05 | 40,437 | M39 | 995 | |||||
| BLDG IMPROVEMENTS | 2021-01-26 | 24,001 | M39 | 591 | |||||
| BLDG IMPROVEMENTS | 2021-10-19 | 20,000 | M39 | 107 | |||||
| BLDG IMPROVEMENTS | 2021-11-01 | 31,663 | M39 | 102 | |||||
| EQUIPMENT | 2021-01-19 | 7,020 | M7 | 1,755 | |||||
| EQUIPMENT | 2021-02-22 | 9,105 | M7 | 2,276 | |||||
| EQUIPMENT | 2021-04-12 | 2,202 | M7 | 393 | |||||
| EQUIPMENT | 2021-04-19 | 3,859 | M7 | 689 | |||||
| EQUIPMENT | 2021-05-21 | 31,185 | M7 | 5,567 | |||||
| EQUIPMENT | 2021-07-21 | 802 | M7 | 86 | |||||
| EQUIPMENT | 2021-08-19 | 1,805 | M7 | 193 | |||||
| EQUIPMENT | 2021-09-03 | 123,879 | M7 | 13,267 | |||||
| EQUIPMENT | 2021-10-07 | 42,158 | M7 | 1,505 | |||||
| EQUIPMENT | 2021-12-16 | 81,964 | M7 | 2,926 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 160,022 SH MFO DODGE & COX INC | 2,256,750 | 2,249,902 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2,184 SH ADR PROSUS N.V. ADR | 39,191 | 36,276 |
| 1,804 SH ADR SAFRAN ADR | 59,161 | 55,184 |
| 713 SH AERCAP HOLDINGS N.V. | 36,997 | 46,644 |
| 488 SH NASPERS SPON ADR EACH | 19,843 | 15,128 |
| 162 SH ADR EVOLUTION AB ADR UN | 21,614 | 23,160 |
| 138 SH ALPHABET INC | 150,549 | 399,315 |
| 76 SH AMAZON COM INC | 158,317 | 253,410 |
| 278 SH ANTHEM INC | 82,595 | 128,864 |
| 519 SH AON PLC | 88,132 | 155,991 |
| 401 SH CAPITAL ONE FINL CORP | 27,807 | 58,181 |
| 112 SH CHARTER COMMUNICATIONS | 33,168 | 73,020 |
| 2,462 SH CITIGROUP INC COM | 145,018 | 148,680 |
| 3,184 SH COMCAST CORP | 123,101 | 160,251 |
| 2,025 SH DISH NETWORK CORP CL | 69,544 | 65,691 |
| 1,262 SH GEN MTRS CO COM | 39,372 | 73,991 |
| 1,585 SH GENERAL ELECTRIC CO | 104,205 | 149,735 |
| 428 SH GOLDMAN SACHS GROUP INC | 81,458 | 163,731 |
| 825 SH HILTON WORLDWIDE HLDGS | 60,048 | 128,692 |
| 238 SH IAC/INTERACTIVECORP | 30,023 | 31,109 |
| 337 SH LIBERTY BROADBAND CORP | 29,764 | 54,223 |
| 418 SH LIBERTY BROADBAND CORP | 57,165 | 67,340 |
| 343 SH LYONDELLBASELL IND | 16,410 | 31,635 |
| 1,047 SH MARRIOTT INTL INC | 99,279 | 173,006 |
| 800 SH META PLATFORMS INC | 175,165 | 269,080 |
| 1,109 SH MICROSOFT CORP COM | 118,157 | 372,979 |
| 1,619 SH MORGAN STANLEY COM | 91,085 | 158,921 |
| 302 SH NETFLIX INC COM | 122,860 | 181,937 |
| 339 SH UNITEDHEALTH GROUP INC | 88,903 | 170,225 |
| 202 SH VISA INC COM | 40,198 | 43,775 |
| 459 SH WALT DISNEY CO | 49,621 | 71,095 |
| 2,231 SH WELLS FARGO & CO | 57,820 | 107,043 |
| 230 SH WILLIS TOWERS WATSON | 51,023 | 54,623 |
| 211 SH WOODWARD INC | 22,409 | 23,097 |
| 156,432 SH MFO SANDS CAP GLBL | 3,444,258 | 5,956,948 |
| 900 SH REORG/FEDERAL RLTY INVT | 108,691 | 122,688 |
| 330 SH ALEXANDRIA REAL ESTATE | 54,186 | 73,577 |
| 1,965 SH AMERICAN HOMES 4 RENT | 55,497 | 85,694 |
| 470 SH AVALONBAY CMNTYS REIT | 81,234 | 118,717 |
| 570 SH BSTN PPTYS INC | 55,971 | 65,653 |
| 350 SH CAMDEN PPTY TR SH BEN | 34,159 | 62,538 |
| 1,250 SH EQTY RESDNTL EFF 5/1/ | 84,787 | 113,125 |
| 160 SH EQUINIX INC COM | 98,115 | 135,334 |
| 1,805 SH HEALTHPEAK PROPERTIES | 54,928 | 65,142 |
| 2,445 SH HUDSON PACIFIC PROPER | 63,242 | 60,416 |
| 1,635 SH INVITATION HOMES INC | 46,314 | 74,131 |
| 810 SH KILROY RLTY CORP COM | 55,637 | 53,833 |
| 900 SH PROLOGIS INC COM | 90,744 | 151,524 |
| 340 SH PUB STORAGE COM | 77,725 | 127,350 |
| 1,020 SH REGENCY CTRS CORP | 49,557 | 76,857 |
| 1,775 SH VICI PPTYS INC COM | 53,285 | 53,446 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMANSA FEEDER LTD CLASS G | AT COST | 550,000 | 860,266 |
| CF CANYON BALANCED FUND KY LTD | AT COST | 2,000,000 | 2,435,987 |
| CEVIAN CAPITAL II LLP | AT COST | 1,500,000 | 2,172,877 |
| FARALLON CAPITAL INSTITUTIONAL | AT COST | 2,650,564 | 2,758,732 |
| FORTRESS CREDIT OPP FD V EXPAN | AT COST | 141,307 | 129,888 |
| CF GOLDENTREE SELECT OFFSHORE | AT COST | 2,000,000 | 2,816,903 |
| HCP CHINA CAPITAL APPRECIATION | AT COST | 858,710 | 1,066,997 |
| HCP PRIVATE EQUITY FUND X-A LP | AT COST | 79,135 | 80,000 |
| HCP REAL ESTATE FUND III-A, LP | AT COST | 517,990 | 537,063 |
| OCTAGON INVESTMENTS OFFSHORE F | AT COST | 1,000,000 | 1,000,000 |
| PRIME FINANCE LONG DURATION (B | AT COST | 70,328 | 71,222 |
| SSC MCH LONE CASCADE, LP | AT COST | 5,092,997 | 6,538,171 |
| CF STEADFAST INTERNATIONAL LTD | AT COST | 1,500,000 | 1,518,235 |
| TYBOURNE EQUITY OFFSHORE FD | AT COST | 1,000,000 | 783,907 |
| INCLUSIVE CAPITAL PARTNERS SPR | AT COST | 2,000,000 | 1,829,017 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 10,408,211 | 10,408,211 | ||
| BLDG IMPROVEMENTS | 40,437 | 995 | 39,442 | |
| BLDG IMPROVEMENTS | 24,001 | 591 | 23,410 | |
| BLDG IMPROVEMENTS | 20,000 | 107 | 19,893 | |
| BLDG IMPROVEMENTS | 31,663 | 102 | 31,561 | |
| EQUIPMENT | 7,020 | 1,755 | 5,265 | |
| EQUIPMENT | 9,105 | 2,276 | 6,829 | |
| EQUIPMENT | 2,202 | 393 | 1,809 | |
| EQUIPMENT | 3,859 | 689 | 3,170 | |
| EQUIPMENT | 31,185 | 5,567 | 25,618 | |
| EQUIPMENT | 802 | 86 | 716 | |
| EQUIPMENT | 1,805 | 193 | 1,612 | |
| EQUIPMENT | 123,879 | 13,267 | 110,612 | |
| EQUIPMENT | 42,158 | 1,505 | 40,653 | |
| EQUIPMENT | 81,964 | 2,926 | 79,038 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE | 310 | 310 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM BROKER | 5,703 | 5,703 | |
| DUE FROM KABOUTER | 65,432 | 65,432 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 465,076 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PARTNERSHIP INVESTMENT EXPENSE | 142,776 | 142,393 | ||
| LICENSE FEE | 675 | 675 | ||
| BANK FEES | 125 | 125 | ||
| REPAIR & MAINTANENCE EXPENSE | 4,421 | 4,421 | ||
| LANDSCAPING EXPENSES | 196 | 196 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | 18,934 | 18,934 | |
| OTHER INCOME | 2,277 | 2,255 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| GOLDENTREE SELECT OFFSHORE FUND | 0 | 2,000,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEE | 190,718 | 190,718 | ||
| CUSTODIAN FEE | 6,651 | 6,651 | ||
| CONSULTING FEE | 160,000 | 160,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 4,881 | 4,881 | ||
| EXCISE TAX | 63,898 |