| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 74,546 | 7,455 | 67,092 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PEG GLOBAL PRIVATE EQUITY | FMV | 1,082,304 | 1,082,304 |
| JP MORGAN-MANAGED FUND | FMV | 57,551,937 | 57,551,937 |
| CLAYTON, DUBILIER & RICE FUND X | FMV | 961,855 | 961,855 |
| GREEN EQUITY INVESTORS VII, LP | FMV | 674,868 | 674,868 |
| MHR INSTITUTIONAL PARTNERS III | FMV | 212,345 | 212,345 |
| MHR INSTITUTIONAL PARNERS II | FMV | 304,812 | 304,812 |
| NEW MEXICO COMMUNITY CAPITAL FUND | FMV | 16,499 | 16,499 |
| TCW ENERGY FUND XIV | FMV | 67,287 | 67,287 |
| YORKTOWN ENERGY PARTNERS VIII | FMV | 73,653 | 73,653 |
| YORKTOWN ENERGY PARTNERS X | FMV | 306,728 | 306,728 |
| YORKTOWN ENERGY PARTNERS XI | FMV | 775,845 | 775,845 |
| MGP VENTURE FUND III, LP | FMV | 389,012 | 389,012 |
| VINTAGE 2021 PRIVATE INVESTMENT | FMV | 1,802,103 | 1,802,103 |
| VINTAGE 2022 PRIVATE INVESTMENT | FMV | 1,028,260 | 1,028,260 |
| VINTAGE 2023 PRIVATE INVESTMENT | FMV | 313,630 | 313,630 |
| LEXINGTON X PRIVATE INVESTORS | FMV | 1,076,988 | 1,076,988 |
| VINTAGE 2024 PRIVATE INVESTMENT | FMV | 160,255 | 160,255 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,424 | 142 | 1,281 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RECEIVABLES | 1,610 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSES | 12,276 | 0 | 12,276 | |
| BANK CHARGES | 154 | 0 | 154 | |
| COMPUTER EXPENSE | 10,257 | 0 | 10,257 | |
| DUES, FEES, & SUBSCRIPTIONS | 3,750 | 0 | 3,750 | |
| MEALS & ENTERTAINMENT | 1,341 | 0 | 1,341 | |
| INSURANCE EXPENSE | 1,625 | 0 | 1,625 | |
| OFFICE EXPENSE | 9,467 | 0 | 9,467 | |
| OTHER PORTFOLIO EXP FROM U.S. PSHIP | 51,260 | 51,260 | 0 | |
| OTHER EXPENSE FROM U.S. PSHIP | 40,859 | -30,579 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORD PSHIP INCOME (LOSS) FROM U.S. PSHIP | 78,463 | -2,137 | 78,463 |
| INTEREST INCOME FROM U.S. PSHIP | 15,291 | 15,291 | 15,291 |
| DIVIDEND INCOME FROM U.S. PSHIP | 75,390 | 75,390 | 75,390 |
| ROYALTIES INCOME FROM U.S. PSHIP | 1,341 | 1,341 | 1,341 |
| OTHER PORTFOLIO INC FROM U.S. PSHIP | 93 | 93 | 93 |
| OTHER INCOME FROM U.S. PSHIP | 27 | 27 | 27 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO FUND BALANCES | 6,071,265 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES TO JPM | 101,528 | 101,528 | 0 | |
| OTHER INVESTMENT MANAGEMENT FEES | 103,611 | 103,611 | 0 | |
| OTHER PROFESSIONAL FEES | 45 | 45 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 15,665 | 15,665 | 0 | |
| FEDERAL TAXES | 16,000 | 0 | 0 | |
| FOREIGN TAXES | 36,450 | 36,450 | 0 | |
| PARTNERSHIP PASSTHROUGH PAID | 361 | 361 | 0 |