| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax Prep Fees | 4,250 | 2,125 | 2,125 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 65017.607 units DFAPX | 631,952 | 631,952 |
| 30114.271 units PYAIX | 281,267 | 281,267 |
| 2690.000 units BILS | 267,090 | 267,090 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 31210.239 units APHTX | 498,115 | 498,115 |
| 4205.000 units RSP | 593,956 | 593,956 |
| 750.000 units IVV | 288,158 | 288,158 |
| 6840.000 units IVW | 400,140 | 400,140 |
| 8011.122 units PYODX | 239,372 | 239,372 |
| 65.000 units SPYX | 6,068 | 6,068 |
| 1310.000 units IJR | 123,978 | 123,978 |
| 14696.925 units GSIMX | 244,116 | 244,116 |
| 6458.733 units MINIX | 245,690 | 245,690 |
| 14818.592 units WCMIX | 291,334 | 291,334 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Camden Private Capital IV | FMV | 18,772 | 18,772 |
| GEF USG Fund II LP | FMV | 86,250 | 86,250 |
| MREP Global IV | FMV | 51,720 | 51,720 |
| Nyes Ledge Capital Partners Ltd. | FMV | 386,129 | 386,129 |
| 2597.110 units APHFX | FMV | 21,978 | 21,978 |
| Description | Amount |
|---|---|
| Unrealized Loss on Investments | 1,501,456 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MA Filing Fee | 70 | 0 | 70 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Passthrough Income | -5,332 | -6,249 | -5,332 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Fees to T/E Income | 0 | -950 | 0 | |
| Investment Management | 53,738 | 24,730 | 29,008 | |
| Philanthropy Advisory Fee | 25,988 | 0 | 25,988 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Excise Taxes | 9,759 | 0 | 0 | |
| State UBI Tax | 500 | 0 | 0 |