| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 15,980 | 0 | 0 | 15,980 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 6,648 SHS COMCAST CRP NEW CL A | 11,080 | 232,481 |
| 15,878 SHS BARON FIFTH AVENUE | 232,790 | 436,799 |
| 5,096.625 SHS OAKMARK FUND | 299,201 | 521,130 |
| 5,852 SHS APPLE INC | 87,110 | 760,350 |
| 4,195.578 SHS HARDING LOEVNER INST | 85,929 | 73,842 |
| 4,814 SHS COMCAST CORP FIDELITY | 185,355 | 168,346 |
| 96,303 SHS BLACKROCK CAP INVT CORP | 397,500 | 348,617 |
| 14,792 SHS OWL ROCK CAPITAL CORP | 199,980 | 170,848 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 29,434 SCHWAB FUND US LARGE CO ETF | AT COST | 1,000,055 | 1,572,953 |
| 32,922 SCHWAB FUND US SMALL CO ETF | AT COST | 1,151,809 | 1,538,116 |
| 3,775 SHS ISHARES MSCI EAFE ETF | AT COST | 248,242 | 247,791 |
| 1,285 SHS ISHARES MSCI EMERGING | AT COST | 82,521 | 81,366 |
| 48,781 SHS SPDR MSCI ACWI EX-US | AT COST | 1,500,016 | 1,173,671 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,163 | 0 | 0 | 1,163 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| GO IV US (DIRECT) AIV LP | 45,802 | 95,976 | 95,976 |
| GO IV (US) LP | 94,113 | 186,400 | 186,400 |
| PORTFOLIO ADVISORS SECONDARY FUND IV, LP | 0 | 356,417 | 456,061 |
| Description | Amount |
|---|---|
| TIMING AND OTHER BOOK DIFFERENCES | 8,426 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GO IV (US), L.P. EXPENSES | 6,316 | 6,316 | 0 | 0 |
| GO IV US (DIRECT) AIV, L.P. EXPENSES | 2,447 | 2,285 | 0 | 0 |
| OTHER INVESTMENT FEES | 285 | 285 | 0 | 0 |
| UBTI LOSS FROM GO IV US AIV K-1 | 4,874 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET RENTAL REAL ESTATE INCOME FROM GO IV US AIV LP | 8 | 8 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX - SCHWAB | 3,614 | 3,614 | 0 | 0 |