| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 75,000 | 30,000 | 45,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ASF VI | AT COST | 0 | 133,855 |
| ASF VIII | AT COST | 174,755 | 242,544 |
| BGI Equity Index | AT COST | 13,855,888 | 16,771,934 |
| Boston Partners Int'l Eqty | AT COST | 1,152,576 | 1,226,409 |
| Commonfund Int'l PEP VI | AT COST | 160,689 | 176,643 |
| Commonfund PEP V | AT COST | 1,908 | 1,888 |
| Commonfund PEP VII | AT COST | 218,330 | 234,633 |
| Commonfund Venture VI | AT COST | 51,181 | 56,783 |
| Commonfund Venture VIII | AT COST | 282,145 | 324,716 |
| First Eagle Global | AT COST | 3,806,461 | 5,363,747 |
| Aberdeen (Flag) Int'l Partners II | AT COST | 277,469 | 512,913 |
| Aberdeen (Flag) International Partners | AT COST | 239,483 | 336,298 |
| Aberdeen (Flag) Private Equity III LP | AT COST | 127,755 | 144,083 |
| Aberdeen (Flag) Private Equity IV LP | AT COST | 208,739 | 361,998 |
| Aberdeen (Flag) Venture Partners VI | AT COST | 218,023 | 317,284 |
| Ironwood Int'l | AT COST | 913,843 | 2,192,825 |
| Ironwood Int'l Class A4S4 | AT COST | 88,991 | 109,354 |
| JP Morgan Riverbridge Equities | AT COST | 1,116,756 | 2,605,576 |
| Lazard GL Infrastructure | AT COST | 1,802,978 | 1,670,717 |
| Lighthouse Global Long | AT COST | 1,100,000 | 1,620,597 |
| MetWest Total Return | AT COST | 3,511,427 | 3,616,091 |
| MFS Sers Tr X Int'l Growth I | AT COST | 531,317 | 1,070,550 |
| Neuberger Berman | AT COST | 45,442 | 44,732 |
| Oaktree Opp Fund X | AT COST | 877,736 | 855,375 |
| Oaktree Opp Fund XB | AT COST | 597,006 | 583,961 |
| Oaktree Real Estate Fd V | AT COST | 160,681 | 141,990 |
| RBC Fds Tr Emkt Eqty I | AT COST | 2,171,480 | 2,663,263 |
| Siguler Guff Fund III | AT COST | 76,848 | 172,433 |
| Spur Ventures III | AT COST | 587,235 | 1,492,998 |
| Vanguard Inflation Protected | AT COST | 1,320,404 | 1,439,030 |
| Ninety One Global Franchise | AT COST | 4,206,164 | 5,557,031 |
| Spur Ventures VI | AT COST | 171,003 | 188,270 |
| Ecosystem Investment Partners IV | AT COST | 56,311 | 58,000 |
| John Hancock II Small Cap Value | AT COST | 2,547,995 | 2,417,632 |
| Artisan Partners Sustainable Emerging Markets | AT COST | 2,643,000 | 2,746,512 |
| Voya Securitized Credit | AT COST | 2,686,638 | 2,506,395 |
| Coller International | AT COST | 0 | 30,605 |
| AXA Secondary Fund V | AT COST | 0 | 8,580 |
| SJF Ventures V | AT COST | 73,329 | 75,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Dividend receivable | 3,597 | 18 | 18 |
| Description | Amount |
|---|---|
| Book/Tax adjustment to Neuberger Berman | 819,162 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Equipment & Equipment Maintenance | 3,620 | 0 | 3,620 | |
| Supplies | 205 | 0 | 205 | |
| Telephone | 1,060 | 0 | 1,060 | |
| Bank Fee | 14 | 0 | 14 | |
| Software | 293 | 0 | 293 | |
| Postage | 673 | 0 | 673 | |
| Website | 515 | 0 | 515 | |
| Dues & Subscriptions | 90 | 0 | 90 | |
| Other Investment Fees | 1,933 | 1,933 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BGI Equity | -15,162 | -15,162 | -15,162 |
| Book income/alternative investments | -1,526,054 | -1,526,054 | |
| Boston Partners Int'l Eqty | -10,147 | -10,147 | -10,147 |
| Commonfund Intl Vent VI | -3,928 | -6,065 | -3,928 |
| Commonfund PEP V | -881 | -763 | -881 |
| Commonfund PEP VII | -3,298 | -10,153 | -3,298 |
| Commonfund Venture Pt VI | 10,454 | 10,357 | 10,454 |
| Commonfund Venture VIII | -3,540 | -3,536 | -3,540 |
| Aberdeen (Flag) International | -5,163 | -5,147 | -5,163 |
| Aberdeen (Flag) Intl Partners II | -7,619 | -7,619 | -7,619 |
| Aberdeen (Flag) Priv Eq III | -5,669 | -8,679 | -5,669 |
| Aberdeen (Flag) Priv Eq IV | -6,790 | -8,039 | -6,790 |
| Aberdeen (Flag) Venture VI | -3,341 | -3,330 | -3,341 |
| Neuberger Berman | 110,034 | 72,200 | 110,034 |
| Oaktree Opp Fund X, LP | -29,838 | -29,838 | -29,838 |
| Oaktree Opp Fund XB, LP | -17,283 | -39,798 | -17,283 |
| Oaktree Real Estate Fd V | 32,613 | 12,313 | 32,613 |
| Sigular Guff | -2,286 | -2,304 | -2,286 |
| Spur Ventures III | 3,591 | 3,591 | 3,591 |
| Spur Ventures VI | -17,889 | -17,889 | -17,889 |
| Ecosystem Investment Partners IV | -9,246 | -9,246 | -9,246 |
| SJF Ventures V | -1,671 | -1,671 | -1,671 |
| New Mountain VI | -4,727 | -4,656 | -4,727 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Losses Taken Using Debt Basis | 0 | 4,727 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Mercer Advisory | 71,915 | 71,915 | 0 | |
| BGI Equity | 31,250 | 31,250 | 0 | |
| JP Morgan RiverBridge | 24,020 | 24,020 | 0 | |
| Consulting | 5,000 | 0 | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Tax | 28,427 | 28,427 | 0 | |
| State taxes | 95 | 95 | 0 | |
| Excise Tax | 30,000 | 0 | 0 |