| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax Prep Fees | 4,500 | 2,250 | 2,250 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 58131.393 units DFAPX | 583,639 | 583,639 |
| 1890.000 units AGG | 187,583 | 187,583 |
| 15858.847 units PYAIX | 149,390 | 149,390 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 7173.198 units APHTX | 132,919 | 132,919 |
| 1545.000 units RSP | 243,801 | 243,801 |
| 3752.000 units IVV | 1,792,068 | 1,792,068 |
| 2866.122 units PYODX | 106,878 | 106,878 |
| 265.000 units SPYX | 10,285 | 10,285 |
| 13050.000 units GSIMX | 258,521 | 258,521 |
| 15200.000 units TCIEX | 332,272 | 332,272 |
| 13998.592 units WCMIX | 318,608 | 318,608 |
| 3100.000 units IEMG | 156,798 | 156,798 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Camden Private Capital IV | FMV | 19,395 | 19,395 |
| GEF USG Fund II LP | FMV | 85,267 | 85,267 |
| MREP Global IV | FMV | 52,586 | 52,586 |
| Nyes Ledge Capital Partners Ltd. | FMV | 430,450 | 430,450 |
| 23327.110 units APHFX | FMV | 212,018 | 212,018 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MA Filing Fee | 35 | 0 | 35 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Passthrough Income | -1,306 | -2,003 | -1,306 |
| Description | Amount |
|---|---|
| Unrealized Gain on Investments | 596,523 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Fees to T/E Income | 0 | -863 | 0 | |
| Investment Management | 49,524 | 22,286 | 27,238 | |
| Philanthropy Advisory Fee | 15,085 | 0 | 15,085 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Excise Taxes | 1,365 | 0 | 0 |