| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 47,350 | 47,350 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED SECURITIES | 29,556,955 | 29,556,955 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PALLADIAN PARTNERS V LLC | FMV | 13,685 | 13,685 |
| GT REAL ASSETS II LP | FMV | 480,348 | 480,348 |
| HEADLANDS CAPITAL SECONDARY FUND II LP | FMV | 337,943 | 337,943 |
| HEADLANDS CAPITAL SECONDARY FUND III LP | FMV | 649,876 | 649,876 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CASH SURRENDER VALUE LIFE INSURANCE | 539,943 | 621,089 | 621,089 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES | 669,036 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 18,070 | 18,070 | 18,070 |
| PARTNERSHIP INCOME (LOSS) | 4,645 | 4,645 | 4,645 |
| INCREASE IN CSV | 81,146 | 81,146 | |
| LIFE INSURANCE PREMIUMS | -16,440 | -16,440 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 221,780 | 221,780 | 0 | |
| LT ADMIN FEE EXPENSE | 31,902 | 31,902 | 0 | |
| BANK FEES | 6 | 6 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 28,003 | 0 | 0 |