| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting and tax compliance | 43,986 | 10,973 | 0 | 31,513 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| From Sch K-1 Amberbrook VIII LP | Purchase | 9 | Cost | -9 | ||||||
| From Sch K-1 Davidson Kempner Institutional Partners | Purchase | 69 | Cost | 69 | ||||||
| From Sch K-1 Lexington Middle Market Investors IV | Purchase | 5,477 | Cost | 5,477 | ||||||
| From Sch K-1 The Varde Fund XIII LP | Purchase | 968 | Cost | 968 | ||||||
| From Sch K-1 Graham Partners LP | Purchase | 3,732 | Cost | -3,732 | ||||||
| From Sch K-1 Lexington Middle Market Investors IV | Purchase | 191 | Cost | -191 | ||||||
| From Sch K-1 Madison Dearborn Capital Partners VIII-A | Purchase | 244 | Cost | 244 | ||||||
| From Sch K-1 Madison Dearborn Capital Partners VIII-B | Purchase | 5 | Cost | 5 | ||||||
| From Sch K-1 The Varde Fund XIII LP | Purchase | 95,478 | Cost | 95,478 | ||||||
| From Sch K-1 Amberbrook VIII LP | Purchase | 1 | Cost | -1 | ||||||
| From Sch K-1 Lexington Middle Market Investors IV | Purchase | 63,003 | Cost | 63,003 | ||||||
| From Sch K-1 The Varde Fund XIII LP | Purchase | 13,049 | Cost | 13,049 | ||||||
| 751 Gain on Sale of Lexington Middle Mrkt Invest IV | Cost |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JPM Limited Duration Bond Fund R6 | 17,608,076 | 17,915,348 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SPDR S&P 500 ETF Trust | 16,123,643 | 24,098,809 |
| Vanguard Life Str. Growth - CGA Account | 1,775,638 | 2,120,423 |
| Edgewood Growth Fund Institutional | 14,426,667 | 33,254,901 |
| Spyglass Growth Fund Institutional | 5,000,000 | 8,443,683 |
| GMO Emerging Domestic Opp Fund II | 8,296,423 | 9,728,488 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Amberbrook VIII LP | AT COST | 1,115,395 | 2,217,225 |
| Anchorage Capital Partners Offshore Ltd | AT COST | 6,000,000 | 6,425,462 |
| Arisaig Global Mkts Consumer Fund Ltd | AT COST | 2,500,000 | 4,462,591 |
| Axiom Asia 6 LP | AT COST | ||
| Axiom Asia V LP | AT COST | 1,889,955 | 2,559,454 |
| Bluegrass Equity Fund LP | AT COST | 2,344,821 | 3,275,262 |
| Canyon Distressed Opp Fund II Cayman | AT COST | 1,962,042 | 1,889,910 |
| Canyon Distressed Opp Fund III Cayman | AT COST | 2,278,940 | 2,093,356 |
| CD&R Fund X (Credit) LP | AT COST | 13,590 | 18,369 |
| CD&R Fund X Energy B LP | AT COST | 184,819 | 249,909 |
| CD&R Fund X Waterworks B1 LP | AT COST | 240,400 | 467,781 |
| CD&R Fund X LP | AT COST | 1,136,910 | 1,723,742 |
| CD&R Fund XI LP | AT COST | ||
| Cedar Rock Capital Partners LLC | AT COST | 10,897,181 | 12,513,421 |
| CTF Research Equity (Wellington) | AT COST | 17,404,851 | 21,262,195 |
| Davidson Kempner Institutional Partners | AT COST | 7,070,292 | 7,235,435 |
| David Kempner LT Dist Opp Intl Fund | AT COST | 1,057,737 | 854,734 |
| David Kempner LT Dist Opp Intl Fund AIV | AT COST | 1,614,524 | 1,962,314 |
| David Kempner LT Dist Opp Intl Fund V | AT COST | 12,530 | |
| David Kempner LT Dist Opp Intl AIV-TE | AT COST | 791,811 | 961,153 |
| Farallon Capital Institutional Partners | AT COST | 5,879,791 | 6,496,850 |
| Farallon Equity Partners LP | AT COST | 18,451,920 | 23,570,112 |
| Farallon Special Situations Fund LP | AT COST | 2,532,414 | 2,513,440 |
| Golub Capital Partners International 11 | AT COST | 2,684,584 | 2,675,219 |
| Golub Capital Partners International 12 | AT COST | 2,507,264 | 2,571,808 |
| GQG Partners Emerging Markets Equity Fun | AT COST | 5,178,109 | 8,217,618 |
| GQG Partners International Equity Fund | AT COST | 12,585,068 | 18,522,669 |
| Graham Partners V LP | AT COST | 469,143 | 1,119,298 |
| Green Court Greater China L/S Equity | AT COST | 5,000,000 | 4,762,650 |
| Harbor Spring Cap Partners Offshore Ltd. | AT COST | 5,000,000 | 7,103,011 |
| Highclere International SMID Fund | AT COST | 8,566,371 | 10,597,998 |
| Impala Fund Ltd. | AT COST | 7,000,000 | 8,443,854 |
| Kabouter Intl Opp Offshore Fund II | AT COST | 2,500,000 | 3,466,859 |
| Lexington Middle Market Investors IV LP | AT COST | 1,036,545 | 1,499,958 |
| Madison Dearborn Cap Partners VIII-A LP | AT COST | 366,952 | 602,439 |
| Madison Dearborn Cap Partners VIII-B LP | AT COST | 145,747 | 166,066 |
| MW Eureka Fund | AT COST | 8,000,000 | 10,958,934 |
| Newport Asia Institutional Fund LP | AT COST | 7,428,511 | 11,968,971 |
| Nut Tree Drawdown Offshore Fund LP | AT COST | 2,750,000 | 3,881,830 |
| Nut Tree Offshore Fund Ltd. | AT COST | 5,000,000 | 5,940,939 |
| Owl Rock First Lien Fund (Offshore) LP | AT COST | 3,722,722 | 3,741,196 |
| Portfolio America Asset Pool I LLC | AT COST | 107,920 | 137,563 |
| Redwood Drawdown Offshore Fund II LP | AT COST | 1,600,000 | 2,757,092 |
| Renaissance Instl Diversified Alpha Fund | AT COST | 4,213,808 | 4,476,663 |
| Sageview Capital Partners II (Offshore) | AT COST | 2,509,724 | 4,037,357 |
| Sageview Capital Partners III (B) LP | AT COST | 331,221 | 321,794 |
| Select Equity Offshore Ltd. | AT COST | 9,885,425 | 17,624,686 |
| The Overlook Partners Fund LP | AT COST | 4,241,856 | 5,296,424 |
| The Sanderson International Value Fund | AT COST | 9,893,527 | 11,900,198 |
| The Varde Fund XIII LP | AT COST | 2,734,721 | 2,888,264 |
| VIP IV LP | AT COST | 77,100 | 45,608 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General governance and counsel | 314,894 | 139,877 | 0 | 175,017 |
| Description | Amount |
|---|---|
| Change in CGA reserve liability | 63,159 |
| Difference between book and FMV of donated securities | 29,643 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 616 | 616 | ||
| Filing fees - NY | 1,175 | 1,175 | ||
| Insurance | 7,457 | 379 | 7,078 | |
| IT expenses | 13,364 | 338 | 13,026 | |
| Membership and subscriptions | 12,993 | 12,993 | ||
| Office expenses | 1,260 | 58 | 1,202 | |
| Passthrough K-1 expenses | 2,054,019 | 1,944,711 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 965 Dividend | 55 | 55 | |
| Foreign dividend income | 909,775 | 909,775 | |
| Passthrough K-1 income | 3,532,717 | 3,580,888 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Charitable gift annuity reserve | 1,793,020 | 1,764,061 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Grants management fees | 160,000 | 0 | 0 | 160,000 |
| Investment management fees | 300,000 | 300,000 | 0 | 0 |
| Payroll processing fees | 3,140 | 246 | 0 | 2,894 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal excise tax | 15,000 |