| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 58,613 | 29,307 | 29,306 |
| 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 |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ML INVESTMENT ACCOUNTS | AT COST | 164,041,237 | 164,041,237 |
| ICONIQ INVESTMENT ACCOUNTS | AT COST | 31,582,930 | 31,582,930 |
| MORGAN STANLEY ACCOUNTS | AT COST | 74,274,245 | 74,274,245 |
| SECURITY DEPOSIT - BRAND AVE | AT COST | 5,100 | 5,100 |
| VARIOUS PRIVATE INVESTMENTS | AT COST | 3,016,394 | 3,016,394 |
| JP MORGAN INVESTMENT ACCOUNTS | 55,963,580 | 55,963,580 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,496 | 1,248 | 1,248 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE TO/FROM MCF | 20,833 | 0 | 0 |
| DUE TO/FROM FBE | -1,273 | 0 | 0 |
| DUE TO/FROM MMRO | -10,800 | 0 | 0 |
| DUE TO/FROM ADMIN TRUST | 142,386 | 0 | 0 |
| MORGAN STANLEY 451 | 0 | 959,920 | 959,920 |
| Description | Amount |
|---|---|
| NONDEDUCTIBLE FLOW THROUGH LOSS | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 820,764 | 820,764 | ||
| HEALTH INSURANCE | 80,059 | 40,029 | 40,030 | |
| INSURANCE | 18,932 | 9,466 | 9,466 | |
| OFFICE EXPENSE | 3,715 | 1,858 | 1,857 | |
| RENT | 32,784 | 16,392 | 16,392 | |
| PAYROLL TAXES | 35,339 | 17,670 | 17,669 | |
| PAYROLL PROCESSING FEES | 1,559 | 780 | 779 | |
| DISCOUNT ON MULTI-YEAR PLEDGES | 282,768 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CO-INVESTMENT PORTFOLIO TE 2022 LP | 57,672 | 209 | |
| GLIDE PATH SOLUTIONS TE 2021 INTER | 358,688 | 146,892 | |
| PRIVATE EQUITY PORTFOLIO TE 2021 LP | 58,889 | -20,448 | |
| REAL ESTATE PORTFOLIO TE 2021 LP | 40,829 | 36,218 | |
| Venture Capital 2023 | 27,950 | -4,375 | |
| Private Equity 2023 | 665 | -1,765 | |
| Private Diversifier 2023 | 64,249 | -4,298 | |
| Secondaries Portfolio 2023 | 120,777 | -7,555 | |
| Absolute Return | 114,403 | 0 | |
| Tactical Opportunities | 58,792 | 8,060 | |
| Private Credit 2021 LP | 25,482 | 10,262 | |
| Private Credit 2022 LP | 39,630 | 3,317 | |
| Glide Path 2022 LP | 87,577 | 25,995 | |
| Real Estate 2022 LP | 34,902 | 16,879 | |
| Private Diversifiers 2021 LP | 14,487 | -4,067 | |
| Private Diversifiers 2022 LP | 43,963 | -2,306 | |
| Private Equity 2022 LP | 45,144 | -6,041 | |
| Co-Investment 2021 LP | 111,496 | -2,585 | |
| Stonepeak Global Fund | 3,998 | 0 | |
| Real Assets 2021 LP | 34,808 | -9,263 | |
| ANDMARK INVESTMENT FUND V | -33,574 | -33,574 | |
| STARTS ACCESS FUND | -2,259 | -1,009 | |
| North Haven Private EQ | 7,191 | 0 | |
| APAX FUND | -50,186 | 0 | |
| BX TACTICAL | -6,082 | 0 | |
| Ares Special Oppoprtunities Fund | -6,918 | 0 | |
| FRANKLIN VENTURE | -334 | -215 | |
| Evolution Technology Fund III | 2,066 | -22,179 | |
| Blue Owl Real Estate Fund VI | -30,179 | -850 | |
| Lexington Capital | 17,711 | 0 | |
| BREP X Offshore | -20,635 | 0 | |
| KKR Private Equity | 9,498 | 9,498 | |
| Blue Owl GP Stake | -5,993 | 0 | |
| Blackstone Private Equity Strategies | 20,128 | 20,128 | |
| BREP Europe VI Real Estate | -10,936 | -5,942 | |
| KKR North America Fund | 17,793 | 0 | |
| AX Global Access Fund | 22,562 | 0 | |
| BREP IX Commercial R/E | -10,192 | 0 | |
| HPS Corp Lending Fund | -25,000 | 0 | |
| Global Fixed Income Fund | -35,000 | 0 | |
| Private Credit 2023 LP | 23,018 | -3,015 | |
| Private Credit 2024 LP | 0 | -1,001 | |
| Private Diversifiers 2024 LP | 15,151 | -990 | |
| Private Equity 2024 LP | -3,067 | -5,173 | |
| Real Estate 2023 | 22,339 | 12,769 | |
| Real Estate 2024 LP | 11,034 | 3,377 | |
| Real Assets 2022 LP | 21,376 | -4,815 | |
| Real Assets 2023 | 40,316 | 1,261 | |
| Real Asset 2024 LP | 31,993 | 581 | |
| Venture Capital 2021 LP | 0 | -14,742 | |
| Venture Capital 2022 LP | 45,843 | -7,371 | |
| Venture Capital 2024 LP | -2,152 | -1,295 | |
| Venture Capital Portfolio - Other | 1,695 | 0 | |
| Co-Invest Portfolio 2023 | -21,280 | -4,573 | |
| Co-Investment Portfolio 2024 LP | 62,580 | -9,031 | |
| Secondaries Portfolio 2024 | 232,700 | -4,142 | |
| Emerging Markets Portfolio | 207,260 | 0 | |
| Fixed Income Plus Feeder | 333,641 | 54,339 | |
| ICONIQ Strategic Pners VII FO-B | 1,431 | -356 | |
| ICONIQ Strategic Pners VII-B LP | 10,163 | -6,206 | |
| Unrealized Gains | 5,592,258 | 0 | |
| Nondividend distributions | 1,395,880 | 0 | |
| PE PREMIER VISTA | -10,304 | 0 |
| Description | Amount |
|---|---|
| CASH PAID ON MULTI-YEAR GRANTS | 16,243,235 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICES | 27,155 | 13,577 | 13,578 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL | 8,423 | |||
| FOREIGN TAXES | 38,004 | 38,004 |