| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 20,000 | 20,000 |
| 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 |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JPM #4004 | 843,826 | 4,562,693 |
| JPM #4008 | 558,909 | 481,446 |
| JPM #3007 | 2,129,234 | 2,178,449 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JPM #0006 | 9,429,601 | 13,434,101 |
| JPM #4008 | 554,446 | 549,053 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ORIGINATION FEES | AT COST | 20,000 | 0 |
| HPS CORE SENIOR LENDING | AT COST | 691,560 | 691,060 |
| JPM #4004 | AT COST | 0 | 37 |
| JPM #4008 | AT COST | 0 | 62,160 |
| ORIGAMI SECONDARY FUND II | AT COST | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDEND RECEIVABLE | 570 | 570 | 570 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS | 3,258,264 |
| ACCCURED INTEREST PAID | 9,976 |
| OTHER TIMING DIFFERENCE | 7 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HPS CORE SENIOR LENDING | 791 | 791 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 136 | 136 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JPM #2001 - ADVISORY FEES | 15 | 15 | ||
| JPM #0006 - ADVISORY FEES | 69,245 | 69,245 | ||
| JPM #4008 - ADVISORY FEES | 8,936 | 8,936 | ||
| JPM #4004 - ADVISORY FEES | 4,601 | 4,601 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES WITHHELD | 9,328 | 9,328 | ||
| FILING FEES | 425 | 425 |