| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT & ACCOUNTING FEES (ALLOC | 26,178 | 26,178 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PROLIFIC GIVING STOCK | AT COST | 400,000 | 1 |
| ALIMETER OFFSHORE LTD | AT COST | 1,500,000 | 1,463,843 |
| ALPHADYNE INTL FUND LTD | AT COST | 3,000,000 | 3,243,190 |
| AGN RAINIER INC SERIES B | AT COST | 41,043 | 132 |
| AGN RAINIER INC SERIES B-2 | AT COST | 78,109 | 252 |
| AGN RAINIER INC SERIES B-3 | AT COST | 45,691 | 147 |
| AGN RAINIER INC SERIES C | AT COST | 212,037 | 364 |
| ISAM SYSTEMATIC TREND CLASS A1 | AT COST | 2,500,000 | 2,146,365 |
| JP MORGAN STRAT INC OPP | AT COST | 2,059,153 | 2,053,966 |
| PIMCO INCOME FUND | AT COST | 5,036,894 | 4,559,705 |
| PIMCO DYNAMIC BOND FUND | AT COST | 2,861 | 2,541 |
| VANGUARD INFLAT PROTECTED AD | AT COST | 2,200,648 | 1,799,574 |
| VANGUARD INTERMEDIATE TERM | AT COST | 5,184,568 | 4,640,756 |
| FIRST EAGLE OVERSEAS | AT COST | 3,350,464 | 3,543,166 |
| PRIMECAP ODYSSEY GROWTH FD | AT COST | 2,469,871 | 2,282,123 |
| VANGUARD DEVELOPED MARKETS IND | AT COST | 770,409 | 824,572 |
| VANGUARD INSTITUTIONAL INDEX F | AT COST | 4,190,530 | 10,484,063 |
| VANGUARD EMERGING MKT STK INDE | AT COST | 1,374,207 | 1,647,313 |
| VANGUARD GROWTH INDEX FUND-ADM | AT COST | 890,841 | 2,516,639 |
| COATUE GROWTH V OFFSHORE FEEDE | AT COST | 1,632,436 | 1,177,491 |
| FORESTER DIVERSIFIED LTD | AT COST | 101,837 | 397,750 |
| ARROWSTREET CAPITAL GLOBAL | AT COST | 5,316,760 | 7,832,113 |
| KHP STRATEGIC 12 LP | AT COST | 1,109,534 | 2,210,060 |
| KABOUTER INTL OPP FUND II | |||
| CLOSED END INTL EQUITY FUND | AT COST | 2,019,890 | 1,923,521 |
| GQG PARTNERS INTL EQUITY FUND | AT COST | 3,804,536 | 4,481,231 |
| DE SHAW ALL COUNTRY GLOBAL | AT COST | 6,419,981 | 6,141,772 |
| DAVIDSON KEMPNER | AT COST | 3,565,865 | 3,459,760 |
| STEWART INVESTORS | AT COST | 2,096,935 | 1,953,375 |
| FORTRESS CREDIT OPP FUND | AT COST | 1,116,034 | 1,108,518 |
| INDEPENDENT FRANCHISE PARTNERS | AT COST | 2,782,868 | 3,223,808 |
| GREENSPRING/STEPSTONE | AT COST | 1,360,541 | 1,495,914 |
| COSTANOA VENTURES OPP FUND II | AT COST | 1,260,199 | 1,351,696 |
| COSTANOA VENTURES OPP IV LP | AT COST | 871,037 | 1,025,147 |
| FERNBRIDGE CAPITAL ONSHORE | AT COST | 3,228,064 | 3,912,531 |
| STANDARD CRYPTO VENTURE FUND I | AT COST | 966,142 | 1,087,664 |
| GLOBAL RESEARCH EQUITY EXT FUN | AT COST | 5,467,013 | 6,306,190 |
| ACADIAN EMERGING MKTS EQUITY F | AT COST | 1,603,325 | 1,788,542 |
| SEAFARER OVERSEAS GROWTH INC/V | AT COST | 2,770,591 | 3,484,091 |
| RENAISSANCE INSTITUTIONAL EQUI | AT COST | 3,107,096 | 4,275,439 |
| FIRST EAGLE US SMALL CAP OPP F | AT COST | 1,486,046 | 1,472,875 |
| ACADIAN INTERNATIONAL SMALL CA | AT COST | 1,500,000 | 1,500,000 |
| ISAM VECTOR A LTD CLASS A1 SER | AT COST | 600,000 | 569,914 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 4,041 | 4,041 |
| Description | Amount |
|---|---|
| BASIS ADJUSTMENT FOR PARTNERSHIPS | 2,728,784 |
| WASH SALE ADJUSTMENT | 12,188 |
| MUTUAL FUND DIFFERENCE | 1,922 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRANTS ADMIN FEE | 211,000 | 0 | 211,000 | |
| WEB SUBSCRIPTION FEES | 10,818 | 0 | 10,818 | |
| CORP ANNUAL FILING FEE | 6 | 0 | 6 | |
| BIV ADMINISTRATIVE FEES | 900 | 0 | 900 | |
| Rent and Royalty Expense | 254,594 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STATE OF HAWAII REFUND | 3,278 | 0 | |
| PARTNERSHIP INCOME | 2,682,010 | 2,675,416 |
| Description | Amount |
|---|---|
| PRIOR YR GRANT RECOVERIES | 77,183 |
| FORESTER DIVERSIFIED LTD ADJUSTMENT | 2,633,794 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 307,490 | 307,490 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES (NOT SUBJECT TO $1 | 3,278 | 0 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 100,000 | 0 | 0 | |
| FEDERAL ESTIMATES - INCOME | 7,288 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 9,327 | 9,327 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 5,651 | 5,651 | 0 |