| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit of financial statements | 3,015 | 2,111 | 0 | 904 |
| Bookkeeping for investments | 22,214 | 18,882 | 0 | 3,298 |
| Tax compliance | 32,250 | 21,075 | 0 | 5,400 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 233,031 DoubleLine Total Return Bd Fd I | 2,428,186 | 2,428,186 |
| 819,006 Vanguard Inter-Term Inv-Gr Adm | 7,690,465 | 7,690,465 |
| 842,282 Vanguard Inter-Term Treasury Adm | 9,197,722 | 9,197,722 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 280 3M Co | 53,351 | 53,351 |
| 250 Advance Auto Parts Inc | 39,365 | 39,365 |
| 595 Albemarle Corp | 45,857 | 45,857 |
| 140 Alphabet Inc Cl C | 144,985 | 144,985 |
| 385 American Water Works Co Inc | 34,946 | 34,946 |
| 590 Analog Devices Inc | 50,640 | 50,640 |
| 240 Aon PLC | 34,886 | 34,886 |
| 1,000 Apple Inc | 157,740 | 157,740 |
| 980 Applied Materials Inc | 32,085 | 32,085 |
| 375 AptarGroup Inc | 35,276 | 35,276 |
| 40,582 Ariel Fund Instl Cl | 2,244,584 | 2,244,584 |
| 1,115 Avangrid Inc | 55,850 | 55,850 |
| 445 Baxter International Inc | 29,290 | 29,290 |
| 155 Biogen Inc | 46,643 | 46,643 |
| 29 Booking Holdings Inc | 49,950 | 49,950 |
| 355 Bristol-Myers Squibb Co | 18,453 | 18,453 |
| 106,157 Brown Cap Mgmt Intl Small Co Fd | 1,513,800 | 1,513,800 |
| 220 Carlisle Companies Inc | 22,114 | 22,114 |
| 289,328 Causeway Emerging Markets Inst | 3,298,345 | 3,298,345 |
| 615 Cimarex Energy Co | 37,915 | 37,915 |
| 685 Citigroup Inc | 35,661 | 35,661 |
| 1,235 Citizens Financial Group | 36,717 | 36,717 |
| 150 CME Group Inc | 28,218 | 28,218 |
| 345 Cognizant Tech Solutions Cl A | 21,901 | 21,901 |
| 475 Colgate-Palmolive Co | 28,272 | 28,272 |
| 245 Costco Wholesale Corp | 49,909 | 49,909 |
| 236,744 CRA Qualified Investment Fd Inst | 2,438,466 | 2,438,466 |
| 360 Crown Castle Intl Corp | 39,107 | 39,107 |
| 375 Cummins Inc | 50,115 | 50,115 |
| 460 Danaher Corp | 47,435 | 47,435 |
| 300 Ecolab Inc | 44,205 | 44,205 |
| 465 Emerson Electric Co | 27,784 | 27,784 |
| 500 EOG Resources Inc | 43,605 | 43,605 |
| 1,845 Equinor ASA | 39,059 | 39,059 |
| 265 Estee Lauder Cos Inc Cl A | 34,477 | 34,477 |
| 1,365 Fifth Third Bancorp | 32,118 | 32,118 |
| 170 Ford Motor Co | 1,301 | 1,301 |
| 332,218 Frontier MFG Global Equity Fd | 5,531,427 | 5,531,427 |
| 1,885 Hannon Armstrong SIC | 35,909 | 35,909 |
| 775 HD Supply Holdings Inc | 29,078 | 29,078 |
| 370 Home Depot Inc | 63,573 | 63,573 |
| 110 Intuit Inc | 21,653 | 21,653 |
| 540 Johnson & Johnson | 69,687 | 69,687 |
| 970 JPMorgan Chase & Co | 94,691 | 94,691 |
| 450 Kansas City Southern | 42,952 | 42,952 |
| 1,050 Merck Co Inc | 80,230 | 80,230 |
| 1,635 Microsoft Corp | 166,067 | 166,067 |
| 270 Mohawk Industries Inc | 31,579 | 31,579 |
| 1,105 Mondelez International | 44,233 | 44,233 |
| 1,110 Morgan Stanley | 44,012 | 44,012 |
| 620 Northern Tr Corp | 51,826 | 51,826 |
| 795 Novo Nordisk A/S ADR | 36,626 | 36,626 |
| 710 Oracle Corporation | 32,057 | 32,057 |
| 270 PepsiCo Inc | 29,830 | 29,830 |
| 355 PNC Financial Services Group Inc | 41,503 | 41,503 |
| 340 PPG Industries Inc | 34,758 | 34,758 |
| 465 PVH Corp | 43,222 | 43,222 |
| 115 Regeneron Pharmaceuticals Inc | 42,953 | 42,953 |
| 395 Royal Caribbean Cruises Ltd | 38,627 | 38,627 |
| 855 Southwest Airlines Co | 39,740 | 39,740 |
| 530 The Walt Disney Co | 58,115 | 58,115 |
| 190 UnitedHealth Group Inc | 47,333 | 47,333 |
| 1,400 Vanguard Balanced Index Fund Adm | 46,195 | 46,195 |
| 36,890 Vanguard Inst Index Fund Inst | 8,394,323 | 8,394,323 |
| 1,606 Verizon Communications Inc | 90,289 | 90,289 |
| 765 Visa Inc Cl A | 100,934 | 100,934 |
| 165 Waters Corp | 31,127 | 31,127 |
| 1,780 Weyerhaeuser Co | 38,911 | 38,911 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 57 Stars Global Opp Fund 3 Blocker LP | FMV | 987,411 | 987,411 |
| AACP Tax Exempt Investors II LP | FMV | 1,165,190 | 1,165,190 |
| AACP Tax-Exempt Investors III LP | FMV | 732,907 | 732,907 |
| AACP Tax-Exempt Investors V LP | FMV | 61,777 | 61,777 |
| Asia Alternatives Delaware III LP | FMV | 21,770 | 21,770 |
| Axiom International Equity Fund | FMV | 4,376,625 | 4,376,625 |
| Brightwood Capital Fund IV-U LP | FMV | 609,022 | 609,022 |
| CA Resources Fund LP - Series Bain X | FMV | 279,435 | 279,435 |
| CF Capital Int PE Partners VI LP | FMV | 318,638 | 318,638 |
| CF Capital Natural Res Partners IX LP | FMV | 873,153 | 873,153 |
| CF Capital Natural Res Partners VII LP | FMV | 189,418 | 189,418 |
| CF Capital Private Equity Partners IV LP | FMV | 60,994 | 60,994 |
| CF Capital Private Equity Partners V LP | FMV | 93,470 | 93,470 |
| CF Capital Venture Partners V LP | FMV | 50,934 | 50,934 |
| CF Capital Venture Partners VI LP | FMV | 122,502 | 122,502 |
| CF Capital Venture Partners VII LP | FMV | 212,514 | 212,514 |
| CF Capital Venture Partners VIII LP | FMV | 661,038 | 661,038 |
| Covalent Capital Partners (Offshore) LP | FMV | 212,066 | 212,066 |
| Doddington Global Fund LLC | FMV | 4,766,716 | 4,766,716 |
| Dover Street IX Cayman Fund LP | FMV | 567,747 | 567,747 |
| Dover Street VIII Cayman Fund LP | FMV | 206,337 | 206,337 |
| Fir Tree International Val Fd (USTE) LP | FMV | 1,239,332 | 1,239,332 |
| Genesis Emerging Markets Limited Ptrs | FMV | 5,346,082 | 5,346,082 |
| Grain Communications Opp Fund II LP | FMV | 46,013 | 46,013 |
| Gruss DV Fund Ltd Cl O | FMV | 37,700 | 37,700 |
| HBK Multi-Strategy Offshore Fund Ltd | FMV | 3,167,024 | 3,167,024 |
| HHR Atlas Ltd | FMV | 1,645,737 | 1,645,737 |
| Iridian Private Business Val Eqty Fd LP | FMV | 5,441,843 | 5,441,843 |
| Japan Chickadee Fund Ltd | FMV | 1,532,967 | 1,532,967 |
| Kabouter International Opp Fund II LLC | FMV | 3,930,348 | 3,930,348 |
| Knighthead Offshore Fund Ltd | FMV | 2,731,221 | 2,731,221 |
| LCP VII (OFFSHORE) LP | FMV | 447,089 | 447,089 |
| Legacy Venture V (QP) LLC | FMV | 1,941,057 | 1,941,057 |
| Legacy Venture VI (QP) LLC | FMV | 1,683,708 | 1,683,708 |
| Metropolitan RE Partners Global II LP | FMV | 99,020 | 99,020 |
| Metropolitan RE Partners Global IV LP | FMV | 192,303 | 192,303 |
| Metropolitan RE Partners Int II LP | FMV | 79,323 | 79,323 |
| Metropolitan Real Estate Ptrs IV-A LP | FMV | 530,893 | 530,893 |
| Pennant Windward Fund Ltd | FMV | 306,967 | 306,967 |
| PSC Luxembourg Holdings LLC | FMV | 4,554 | 4,554 |
| PSC Natural Resource Fund II AIV LP | FMV | 17,634 | 17,634 |
| PSC Natural Resource Fund II LP | FMV | 97,900 | 97,900 |
| PSC Natural Resource Fund III AIV LP | FMV | 10,174 | 10,174 |
| PSC Natural Resource Fund III LP | FMV | 579,571 | 579,571 |
| PSC Natural Resource Fund IV LP | FMV | 291,400 | 291,400 |
| PSC Natural Resource Fund V LP | FMV | 722,613 | 722,613 |
| PSC Private Equity Fund IX LP | FMV | 594,200 | 594,200 |
| PSC Private Equity Fund V LP | FMV | 102,186 | 102,186 |
| PSC Private Equity Fund VI LP | FMV | 227,421 | 227,421 |
| PSC Private Equity Fund VII LP | FMV | 267,671 | 267,671 |
| PSC Private Equity Fund VIII LP | FMV | 507,018 | 507,018 |
| PSC Private Equity Fund X LP | FMV | 1,277,976 | 1,277,976 |
| Scopia PX International Limited | FMV | 1,631,127 | 1,631,127 |
| Siguler Guff Distressed Opp Fund II LP | FMV | 19,801 | 19,801 |
| Siguler Guff Distressed Opp Fund III LP | FMV | 177,637 | 177,637 |
| Siguler Guff Distressed Opp Fund IV LP | FMV | 432,621 | 432,621 |
| SJF Ventures IV LP | FMV | 276,031 | 276,031 |
| Somerset Emerging Mkts Small Cap Fd LLC | FMV | 2,559,968 | 2,559,968 |
| TA X LP | FMV | 18,365 | 18,365 |
| The Sanderson International Value Fund | FMV | 6,753,410 | 6,753,410 |
| Thomas H Lee (Alternative) Fund VI LP | FMV | 12,446 | 12,446 |
| Thomas H Lee Equity Fund VI LP | FMV | 236,794 | 236,794 |
| TrueBridge-Kauffman Fellows End Fd III | FMV | 1,438,468 | 1,438,468 |
| TrueBridge-Kauffman Fellows End Fd IV | FMV | 804,037 | 804,037 |
| Tucker Anthony Private Equity Fd III LP | FMV | 6,099 | 6,099 |
| Wellington CTF STRATEGIC REAL ASSET | FMV | 2,429,182 | 2,429,182 |
| White Elm Capital Offshore Ltd | FMV | 2,377,533 | 2,377,533 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 228,097 | 228,097 | ||
| Improvements | 25,791 | 25,791 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General governance and counsel | 4,892 | 0 | 0 | 4,892 |
| Description | Amount |
|---|---|
| Unrealized decline in value of investments | 15,656,589 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank and credit card fees | 1,043 | 42 | 1,380 | |
| Computer maintenance | 26,737 | 222 | 26,515 | |
| Equipment | 11,070 | 11,070 | ||
| Insurance | 8,548 | 342 | 8,206 | |
| Internet | 2,873 | 115 | 2,611 | |
| Office expense | 31,396 | 1,256 | 30,076 | |
| Partnership expenses | 894,419 | 791,487 | ||
| Payroll fees | 2,784 | 2,784 | ||
| Postage & delivery fees | 3,054 | 122 | 2,932 | |
| Software expense | 45,170 | 13,100 | 32,070 | |
| Telephone | 6,424 | 257 | 6,210 | |
| Web design & maintenance | 1,801 | 1,801 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Interest from PRI/MRIs | 41,665 | 41,665 | |
| IRC 965(a) income | 9,904 | 9,904 | |
| Partnership income | 1,950,733 | 1,855,129 | |
| Tax refunds | 1,173 |
| Description | Amount |
|---|---|
| Change in deferred tax liability | 196,324 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Cumulative deferred excise tax | 439,306 | 197,989 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment and custodial fees | 483,659 | 475,197 | 0 | 0 |
| Philanthropic consulting | 642,730 | 0 | 0 | 547,774 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 109,049 |