| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 56,110 | 18,703 | 18,703 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 43,689,142 | 43,689,142 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARTNERSHIPS | FMV | 17,438,808 | 17,438,808 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED EXCISE TAX ASSET | 0 | 72,000 | 72,000 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES ON INVESTMENTS | 14,737,821 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WEBSITE/SOFTWARE | 8,475 | 4,237 | 4,238 | |
| INSURANCE | 901 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ENDOWMENT VENTURE PARTNERS | -321 | -321 | |
| CAPITAL DYNAMICS | -8,118 | -8,118 | |
| REDWOOD KAIROS REAL ESTATE VALUE FUND IV, LP | -25,022 | -25,022 | |
| PORTFOLIO ADVISORS PRIVATE EQUITY FUND III LP | -5,291 | -5,291 | |
| MONTAUK TRIGUARD FUND VII LP | -44,539 | -44,539 | |
| KIMPACT EVERGREEN REAL ESTATE INVESTMENT FUND LP | -244,347 | -244,347 | |
| REDWOOD- KAIROS REAL ESTATE VALUE FUND VI, LP | -43,396 | -43,396 | |
| INDUSTRY VENTURES PARTNERSHIP HOLDINGS V, L.P. | -26,962 | -26,962 | |
| MONTAUK TRIGUARD FUND VIII LP | -66,369 | -66,369 | |
| INDUSTRY VENTURES SECONDARY IX, L.P. | -32,605 | -32,605 | |
| PERFORMANCE DIRECT INVESTMENTS IV, LP | -14,461 | -14,461 | |
| KAIROS INVESTMENT MGMT. COMPANY, LLC | 833 | 833 | |
| VIRTUS REAL ESTATE CAPITAL III, LP | -19,306 | -19,306 | |
| VSS STRUCTURED CAPITAL PARALLEL IV, L.P. | -4,520 | -4,520 | |
| FPA CORE PLUS FUND V-A, LP | -1,702 | -1,702 | |
| STELLUS CREDIT OFFSHORE FUND III, LP | -1,014 | -1,014 | |
| AG CS HOLDINGS FUND II, LP | 442 | 442 | |
| EXCISE TAX | 36,404 | 36,404 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX LIABILITY | 152,000 | 0 |
| FEDERAL EXCISE TAX PAYABLE | 100,000 | 140,000 |
| STATE TAX PAYABLE | 0 | 70,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES - ST. JAMES | 1,696 | 1,696 | 0 | |
| MANAGEMENT FEES - VAUGHAN NELSON | 68,385 | 68,385 | 0 | |
| MANAGEMENT FEES - FIDUCIARY MANAGEMENT | 42,182 | 42,182 | 0 | |
| MANAGEMENT FEES - SARATOGA RIM | 148,842 | 148,842 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE TAX | 61,633 | 0 | 0 |