| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,500 | 750 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SOFA - PMA | 2008-07-24 | 9,170 | 4,585 | M7 | 7 | ||||
| CHAIR - PMA | 2008-08-11 | 5,080 | 2,540 | M7 | 7 | ||||
| TELEPHONE SYSTEM | 2008-08-22 | 1,274 | 637 | M7 | 7 | ||||
| DESK AND OFFICE FU | 2008-07-14 | 72,760 | 36,380 | M7 | 7 | ||||
| OFFICE FURNITURE | 2009-01-16 | 16,747 | 8,373 | M7 | 7 | ||||
| VISUAL BOARD | 2009-04-17 | 3,376 | 1,688 | M7 | 7 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB STOCK INVESTMEN | 2,019,707 | 2,024,730 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SOFA - PMA | 9,170 | 9,170 | ||
| CHAIR - PMA | 5,080 | 5,080 | ||
| TELEPHONE SYSTEM | 1,274 | 1,274 | ||
| DESK AND OFFICE FU | 72,760 | 72,760 | ||
| OFFICE FURNITURE | 16,747 | 16,747 | ||
| VISUAL BOARD | 3,376 | 3,376 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SHINBONE ALLEY LP (DELAFIELD) | AT COST | 3,561,168 | 5,091,531 |
| AETHER REAL ASSETS III | AT COST | 650,898 | 629,412 |
| MCCUTCHEN GROUP INVESTMENTS | AT COST | 453,482 | 367,721 |
| TOWNSEND REAL ESTATE ALPHA FUN | AT COST | 177,126 | 94,369 |
| CREDIT ACCESS OPPORTUNITIES | AT COST | 429,103 | 427,705 |
| TOWNSEND REAL ESTATE ALPHA FUN | AT COST | 337,906 | 261,877 |
| REAL ESTATE ACCESS OPP | AT COST | 568,795 | 653,626 |
| SPECIALTY LOAN INST FUND 2016- | AT COST | 223,449 | 181,429 |
| CERBERUS OPP FUND III | AT COST | 120,021 | 167,491 |
| FORTERRA STRONG COMMUNITIES I | AT COST | 198,323 | 148,535 |
| GSO CREDIT ALPHA FUND II | AT COST | 266,317 | 139,926 |
| HARBOURVEST ACCESS - DOVER ST | AT COST | 276,777 | 413,135 |
| TECTONIC AUDIO LABS, INC. | AT COST | 43,594 | 43,594 |
| Description | Amount |
|---|---|
| GSO COCA II-C FINANCE LP - - CAPITAL A/C | 241 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SPECILATY LOAN INSTITUIONAL | 526 | 526 | ||
| TOWNSEND RE ALPHA FUND II | 4,321 | 4,321 | ||
| TOWNSEND RE ALPHA FUND I | 2,552 | 2,552 | ||
| CREDIT ACCESS OPPORTUNITIES | 11,748 | 11,748 | ||
| SHINBONE ALLEY | 48,280 | 48,280 | ||
| MUCCUTCHEN 2014 OPPORTUNISTIC | 8,379 | 8,379 | ||
| AETHER REAL ASSETS III LP | 12,939 | 12,939 | ||
| HARBOURVEST ACCESS - DOVER | 829 | 829 | ||
| REAL ESTATE ACCESS OPP | 28,545 | 28,545 | ||
| CERBERUS OFFSHORE | 2,330 | 2,330 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 8,544 | 8,544 | |
| Aether Real Assets III LP | 3,172 | 3,172 | |
| Townsend RE Alpha Fund II | 14,352 | 14,352 | |
| Townsend RE Alpha Fund I | -336 | -336 | |
| Real Estate Access Opportunities Fund I | -16,200 | -16,200 | |
| Credit Access Opportunities Fund I | 2,342 | 2,342 | |
| Muccutchen 2014 Opportunistic Fund | -1,494 | -1,494 | |
| GSO Credit Alpha Feeder Fund II LP | 2,681 | 2,681 | |
| GSO COCA II Equitable Feeder LP | 218 | 218 | |
| GSO Credit Alpha Fund II AIV-5 Feeder | 7,597 | 7,597 | |
| HPS Specialty Loan Institutional Fund 2016-L | 45 | 45 | |
| GSO Credit Alpha Fund II-C AIV-5 Feeder | 9,509 | 9,509 | |
| Shinbone Alley | -3 | -3 | |
| 2022 Grants Made in Error | 150,000 | 150,000 |
| Description | Amount |
|---|---|
| UNRECONCILED VARIANCE | 72,289 |
| GSO CREDIT ALPHA FUND II - CAPITAL A/C | 295,031 |
| CERBERUS OPP FUND III - CAPITAL A/C | 56,257 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 45,000 | 22,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES ON INVESTMENT | 1,061 | 1,061 |