| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FORVIS LLP | 4,520 | 1,130 | 1,890 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Edgewood | 5,331,165 | 4,506,294 |
| PIMCO | 1,326,629 | 1,309,242 |
| Spyglass Growth Fund | 3,615,750 | 2,807,077 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Farallon | FMV | 1,452,924 | 1,504,307 |
| Newport Asia | FMV | 353,153 | 3,783,755 |
| Bow River 2011 & 2017 | FMV | 1,253,889 | 2,337,411 |
| Fundamental | FMV | 37,592 | 10,885 |
| Semper Vic | FMV | 531,100 | 7,466,832 |
| Drawbridge Longdated | FMV | 330,650 | 191,645 |
| Sheridan Square | FMV | 5,000,000 | 4,308,342 |
| Casdin | FMV | 2,000,000 | 570,409 |
| Whale Rock | FMV | 1,386,387 | 1,865,593 |
| Arisaig | FMV | 2,105,967 | 1,354,838 |
| Description | Amount |
|---|---|
| Timing Difference of Capital Call | 10,734 |
| Cost Basis Adjustment | 31,827 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 10,246 | 10,246 | ||
| PORTFOLIO DEDUCTIONS K-1 | 52,524 | 52,524 | ||
| INVESTMENT INTEREST EXPENSE | 54,839 | 54,839 | ||
| OFFICE SUPPLIES | 116 | 116 | ||
| MISCELLANEOUS | 2,314 | 2,314 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Recovery of Grant | 90,000 | ||
| Other Income From K-1's | 70,351 | 70,178 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Liabilities | 6,745 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 66,000 | 66,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 4,703 | |||
| FOREIGN TAX | 36,139 | 36,139 |