| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE | 2,500 | 1,250 | 1,250 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED SCHEDULE | 1,038,541 | 1,044,458 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED SCHEDULE | 3,658,511 | 9,639,685 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED SCHEDULE | AT COST | 1,050,051 | 2,375,695 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEFERRED EXPENSE | 1,269 | 0 | 0 | |
| STATE FILING FEE | 25 | 0 | 25 | |
| SERVICE CHARGE | 7 | 7 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRIVATE EQUITY CORE FUND IV, LP | 27,089 | ||
| MAKENA CAPITAL SPLITTER X, LP | 1,077 | ||
| MPLX, LP | 11,006 | ||
| BOATHOUSE AG-2019 LLC | -3,902 | ||
| LESS: FORM 990-T UBIT | -21,132 |
| Description | Amount |
|---|---|
| TAX COST ADJUSTMENT | 34,247 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY SERVICES | 37,866 | 9,467 | 28,399 | |
| INVESTMENT MANAGEMENT | 27,738 | 27,738 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 6,000 | 0 | 0 | |
| FEDERAL INCOME TAX | 4,586 | 0 | 0 | |
| FOREIGN TAXES | 2,726 | 2,726 | 0 |