| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 58,875 | 19,625 | 19,625 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 42,108,313 | 42,108,313 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARTNERSHIPS | FMV | 21,949,911 | 21,949,911 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED EXCISE TAX ASSET | 72,000 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ENDOWMENT VENTURE PARTNERS | -677 | -677 | |
| REDWOOD KAIROS REAL ESTATE VALUE FUND IV, LP | -34,733 | -34,733 | |
| PORTFOLIO ADVISORS PRIVATE EQUITY FUND III LP | -4,356 | -4,356 | |
| MONTAUK TRIGUARD FUND VII LP | -53,324 | -53,324 | |
| KIMPACT EVERGREEN REAL ESTATE INVESTMENT FUND LP | -188,618 | -188,618 | |
| REDWOOD- KAIROS REAL ESTATE VALUE FUND VI, LP | -83,147 | -83,147 | |
| INDUSTRY VENTURES PARTNERSHIP HOLDINGS V, L.P. | -26,007 | -26,007 | |
| MONTAUK TRIGUARD FUND VIII LP | -92,418 | -92,418 | |
| INDUSTRY VENTURES SECONDARY IX, L.P. | -36,075 | -36,075 | |
| PERFORMANCE DIRECT INVESTMENTS IV, LP | -16,356 | -16,356 | |
| VIRTUS REAL ESTATE CAPITAL III, LP | -37,271 | -37,271 | |
| VSS STRUCTURED CAPITAL PARALLEL IV, L.P. | -19,381 | -19,381 | |
| FPA CORE PLUS FUND V-A, LP | -6,272 | -6,272 | |
| STELLUS CREDIT OFFSHORE FUND III, LP | -2,444 | -2,444 | |
| MONTAUK TRIGUARD FUND IX LP | -62,839 | -62,839 | |
| REDWOOD-KAIROS REAL ESTATE VALUE FUND VIII, LP | -1,093,497 | -1,093,497 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 8,153,947 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL EXCISE TAX PAYABLE | 140,000 | 0 |
| STATE TAX PAYABLE | 70,000 | 0 |
| DEFERRED EXCISE TAX LIABILITY | 0 | 36,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES - VAUGHAN NELSON | 43,045 | 43,045 | 0 | |
| MANAGEMENT FEES - FIDUCIARY MANAGEMENT | 32,106 | 32,106 | 0 | |
| MANAGEMENT FEES - SARATOGA RIM | 121,832 | 121,832 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX EXPENSE | 120,740 | 0 | 0 | |
| STATE TAX | 525 | 0 | 0 |