| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 46,327 | 4,633 | 41,694 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PEG GLOBAL PRIVATE EQUITY | FMV | 1,080,637 | 1,080,637 |
| JP MORGAN-MANAGED FUND | FMV | 52,581,312 | 52,581,312 |
| CLAYTON, DUBILIER & RICE FUND X | FMV | 1,232,589 | 1,232,589 |
| GREEN EQUITY INVESTORS VII, LP | FMV | 1,059,386 | 1,059,386 |
| MHR INSTITUTIONAL PARTNERS III | FMV | 276,631 | 276,631 |
| MHR INSTITUTIONAL PARNERS II | FMV | 283,037 | 283,037 |
| NEW MEXICO COMMUNITY CAPITAL FUND | FMV | 16,664 | 16,664 |
| TCW ENERGY FUND XIV | FMV | 70,039 | 70,039 |
| YORKTOWN ENERGY PARTNERS VIII | FMV | 142,752 | 142,752 |
| YORKTOWN ENERGY PARTNERS X | FMV | 380,042 | 380,042 |
| YORKTOWN ENERGY PARTNERS XI | FMV | 835,711 | 835,711 |
| MGP VENTURE FUND III, LP | FMV | 253,557 | 253,557 |
| VINTAGE 2021 PRIVATE INVESTMENT | FMV | 1,330,078 | 1,330,078 |
| VINTAGE 2022 PRIVATE INVESTMENT | FMV | 517,315 | 517,315 |
| VINTAGE 2023 PRIVATE INVESTMENT | FMV | 126,758 | 126,758 |
| LEXINGTON X PRIVATE INVESTORS | FMV | 679,276 | 679,276 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 14,025 | 1,403 | 12,623 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RECEIVABLES | 1,325 | 1,610 | 1,610 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO FUND BALANCES | 10,949 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSES | 19,772 | 0 | 19,772 | |
| BANK CHARGES | 246 | 0 | 246 | |
| COMPUTER EXPENSE | 8,339 | 0 | 8,339 | |
| DUES, FEES, & SUBSCRIPTIONS | 6,725 | 0 | 6,725 | |
| MEALS & ENTERTAINMENT | 3,205 | 0 | 3,205 | |
| INSURANCE EXPENSE | 3,275 | 0 | 3,275 | |
| OFFICE EXPENSE | 3,977 | 0 | 3,977 | |
| OTHER PORTFOLIO EXP FROM U.S. PSHIP | 28,141 | 28,093 | 0 | |
| OTHER EXPENSE FROM U.S. PSHIP | 43,016 | 16,945 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORD PSHIP INCOME (LOSS) FROM U.S. PSHIP | 108,928 | -8,528 | 108,928 |
| INTEREST INCOME FROM U.S. PSHIP | 9,915 | 9,915 | 9,915 |
| DIVIDEND INCOME FROM U.S. PSHIP | 23,368 | 23,368 | 23,368 |
| ROYALTIES INCOME FROM U.S. PSHIP | 3,411 | 3,411 | 3,411 |
| OTHER PORTFOLIO INC FROM U.S. PSHIP | 70 | 70 | 70 |
| CANCELLATION OF DEBT FROM U.S. PSHIP | 1,974 | 1,974 | 1,974 |
| OTHER INCOME FROM U.S. PSHIP | 6,171 | 6,171 | 6,171 |
| OTHER INCOME | 183 | 183 | 183 |
| FEDERAL TAX REFUND | 2,242 | 0 | 2,242 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO FUND BALANCES | 6,726,019 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES TO JPM | 95,371 | 95,371 | 0 | |
| OTHER INVESTMENT MANAGEMENT FEES | 127,042 | 127,042 | 0 | |
| OTHER PROFESSIONAL FEES | 69 | 69 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 14,863 | 14,863 | 0 | |
| FEDERAL TAXES | 20,522 | 0 | 0 | |
| FOREIGN TAXES | 37,244 | 37,244 | 0 | |
| PARTNERSHIP PASSTHROUGH PAID | 647 | 647 | 0 |