| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 70,000 | 28,000 | 42,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Aberdeen (Flag) International Partners | AT COST | 193,483 | 282,134 |
| Aberdeen (Flag) Int'l Partners II | AT COST | 203,853 | 425,217 |
| Aberdeen (Flag) Private Equity III LP | AT COST | 72,405 | 109,457 |
| Aberdeen (Flag) Private Equity IV LP | AT COST | 294,117 | 389,039 |
| Aberdeen (Flag) Venture Partners VI | AT COST | 159,407 | 366,485 |
| Artisan Partners Sustainable Emerging Markets | AT COST | 3,256,282 | 3,104,464 |
| ASF VI | AT COST | 0 | 150,531 |
| ASF VIII | AT COST | 369,038 | 608,224 |
| AXA Secondary Fd V | AT COST | 0 | 8,732 |
| BGI Equity Index | AT COST | 14,618,451 | 18,833,600 |
| Boston Partners Int'l Eqty | AT COST | 1,304,630 | 1,381,202 |
| Coller Int'l Partners V | AT COST | 0 | 26,158 |
| Commonfund Int'l PEP VI | AT COST | 240,426 | 166,626 |
| Commonfund PEP VII | AT COST | 28,353 | 230,857 |
| Commonfund Venture VI | AT COST | 58,665 | 56,767 |
| Commonfund Venture VIII | AT COST | 125,546 | 356,732 |
| Ecosystem Investment Partners IV | AT COST | 144,161 | 151,235 |
| First Eagle Global | AT COST | 3,755,602 | 5,538,240 |
| Ironwood Int'l | AT COST | 913,843 | 2,378,020 |
| Ironwood Int'l Class A4S4 | AT COST | 88,991 | 109,354 |
| John Hancock II Small Cap Value | AT COST | 3,514,996 | 3,480,966 |
| JP Morgan Riverbridge Equities | AT COST | 1,145,738 | 2,348,593 |
| K5 Private Investors | AT COST | 203,689 | 230,401 |
| Lazard GL Infrastructure | AT COST | 2,716,767 | 2,909,223 |
| Lighthouse Global Long | AT COST | 1,100,000 | 1,586,853 |
| MetWest Total Return | AT COST | 4,563,483 | 4,576,925 |
| MFS Sers Tr X Int'l Growth I | AT COST | 598,364 | 1,172,322 |
| New Mountain Partners VI | AT COST | 213,046 | 239,482 |
| Ninety One Global Franchise | AT COST | 3,673,787 | 5,751,464 |
| Oaktree Opp Fund X | AT COST | 710,950 | 764,216 |
| Oaktree Opp Fund XB | AT COST | 712,481 | 814,291 |
| Oaktree Real Estate Fd V | AT COST | 140,307 | 53,830 |
| RBC Fds Tr Emkt Eqty I | AT COST | 2,497,555 | 2,785,814 |
| Siguler Guff Fund III | AT COST | 100,665 | 168,304 |
| SJF Ventures V | AT COST | 117,182 | 119,689 |
| Spur Ventures III | AT COST | 549,707 | 2,188,371 |
| Spur Ventures VI | AT COST | 476,445 | 659,696 |
| The Rise Fund II | AT COST | 355,304 | 474,190 |
| Vanguard Inflation Protected | AT COST | 1,395,801 | 1,520,731 |
| Voya Securitized Credit | AT COST | 2,759,017 | 2,604,673 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Dividend receivable | 18 | 10 | 10 |
| The Rise Fund II - Prefunding | 0 | 155,200 | 155,200 |
| Description | Amount |
|---|---|
| Prior period dividend income adjustment | 8,379 |
| Book/Tax adjustment to Neuberger Berman | 2,108 |
| Book/Tax adjustment to Commonfund PEP V | 10,300 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Equipment & Equipment Maintenance | 564 | 0 | 564 | |
| Supplies | 318 | 0 | 318 | |
| Telephone | 1,239 | 0 | 1,239 | |
| Bank Fee | 14 | 0 | 14 | |
| Software | 3,370 | 0 | 3,370 | |
| Postage | 356 | 0 | 356 | |
| Website | 510 | 0 | 510 | |
| Dues & Subscriptions | 21 | 0 | 21 | |
| Other Investment Fees | 3,721 | 3,721 | 0 | |
| IT support expenses | 31,357 | 0 | 31,357 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Aberdeen (Flag) International | 4,269 | 4,295 | 4,269 |
| Aberdeen (Flag) Intl Partners II | -3,139 | -3,139 | -3,139 |
| Aberdeen (Flag) Priv Eq III | -1,314 | -1,979 | -1,314 |
| Aberdeen (Flag) Priv Eq IV | 9,767 | -3,396 | 9,767 |
| Aberdeen (Flag) Venture VI | -1,594 | -1,594 | -1,594 |
| Artisan Sustainable Emerging Markets Fd | -33,042 | -33,042 | -33,042 |
| BGI Equity | 18,795 | 18,795 | 18,795 |
| Book income/alternative investments | 79,692 | 79,692 | |
| Boston Partners Int'l Eqty | -8,837 | -8,837 | -8,837 |
| Commonfund Intl Vent VI | -3,185 | -3,348 | -3,185 |
| Commonfund PEP V | -110 | -93 | -110 |
| Commonfund PEP VII | -2,421 | -5,116 | -2,421 |
| Commonfund Venture Pt VI | -11 | 4 | -11 |
| Commonfund Venture VIII | -3,112 | -3,108 | -3,112 |
| Ecosystem Investment Partners IV | -2,714 | -7,045 | -2,714 |
| K5 Private Investors | -44,157 | -44,157 | -44,157 |
| Neuberger Berman | -191,066 | -191,066 | |
| New Mountain VI | -20,094 | -17,884 | -20,094 |
| Oaktree Opp Fund X, LP | -825 | -825 | -825 |
| Oaktree Opp Fund XB, LP | -18,443 | -32,620 | -18,443 |
| Oaktree Real Estate Fd V | 80,572 | 45,042 | 80,572 |
| Sigular Guff | -2,237 | -2,237 | -2,237 |
| SJF Ventures V | -16,292 | -16,292 | -16,292 |
| Spur Ventures III | 4,436 | 4,436 | 4,436 |
| Spur Ventures VI | -24,902 | -24,902 | -24,902 |
| The Rise Fund II | -46,183 | -46,183 | -46,183 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Losses Taken Using Debt Basis | 4,727 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Mercer Advisory | 108,603 | 108,603 | 0 | |
| BGI Equity | 17,268 | 17,268 | 0 | |
| JP Morgan RiverBridge | 24,941 | 24,941 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Tax | 38,935 | 38,935 | 0 | |
| State taxes | 86 | 86 | 0 | |
| Excise Tax | 50,000 | 0 | 0 |