| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ARGONAUT SECURITIES COMPANY | 258,723 | 169,951 | 0 | 85,488 |
| OUTSIDE ACCOUNTING SERVICES | 37,500 | 18,750 | 0 | 18,750 |
| Category | Amount |
|---|---|
| NONE |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LEASEHOLD IMPROV16 | 2016-12-31 | 571,845 | 228,740 | 10.0 | 57,185 | 285,925 | ||
| LEASEHOLD IMPROV17 | 2017-10-11 | 138,809 | 45,113 | 10.0 | 13,881 | 58,994 | ||
| LEASEHOLD IMPROV21 | 2021-06-07 | 10,692 | 5.0 | 1,247 | 1,247 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DESK LAMP SVC 03 | 2003-02-27 | 150 | 150 | SL | 7 | ||||
| TYPEWRITER TBL11 | 2011-06-15 | 139 | 139 | M7 | 7 | ||||
| HPLASERJETP3015 13 | 2013-01-14 | 1,016 | 1,016 | M5 | 5 | ||||
| OPTIPLEX1N2YSW1 13 | 2013-03-08 | 1,284 | 1,284 | M5 | 5 | ||||
| OPTIPLEX1N2ZSW1 13 | 2013-03-08 | 1,284 | 1,284 | M5 | 5 | ||||
| TOSHIBA IPEDGE 13 | 2013-09-23 | 4,069 | 4,069 | M5 | 5 | ||||
| OPTIPLEX1N3XSW1 13 | 2013-03-08 | 1,285 | 1,285 | M5 | 5 | ||||
| OPTIPLEX1N3YSW1 13 | 2013-03-08 | 1,285 | 1,285 | M5 | 5 | ||||
| PHONE UPGRADE 14 | 2014-06-10 | 223 | 222 | M3 | 3 | ||||
| 6 OPTIPLEX 9020 15 | 2015-01-06 | 7,683 | 7,683 | M5 | 5 | ||||
| HP LASERJETM506 15 | 2015-11-17 | 954 | 954 | M5 | 5 | ||||
| PHONE UPGRD 16 50% | 2016-12-31 | 1,418 | 1,278 | M5 | 5 | 140 | |||
| SHELVING 16 | 2016-12-31 | 1,268 | 815 | M7 | 7 | 181 | |||
| 4 LAPTOPS 17 | 2017-03-31 | 8,564 | 5,995 | M5 | 5 | 1,713 | |||
| DESK 19 | 2019-01-28 | 1,528 | 327 | M7 | 7 | 218 | |||
| 4 LAPTOPS 19 | 2019-02-11 | 7,343 | 2,203 | M5 | 5 | 1,469 | |||
| PHOTOCOPIER 21 | 2021-12-06 | 2,889 | M5 | 5 | 72 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTHERN TRUST COMPANY-HAASSR | 25,879,902 | 25,879,902 |
| (PDF NORTHERN TRUST) |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ENDOWN PRIV EQ IV 06-1563330 | FMV | 0 | 0 |
| ENDOWN PRIV EQ V 06-1563332 | FMV | 41,115 | 41,115 |
| CF CAP PRIV EQ VI 16-1720029 | FMV | 170,480 | 170,480 |
| CF CAP PRIV EQ VII 20-8306306 | FMV | 1,452,507 | 1,452,507 |
| CF CAP PRIV EQ VIII 11-3814030 | FMV | 1,699,636 | 1,699,636 |
| CF CAP INTERN V 16-1720038 | FMV | 122,210 | 122,210 |
| CF CAP INTERN VI 20-8306365 | FMV | 444,765 | 444,765 |
| FARALLON CAP INST 94-3106323 | FMV | 769,904 | 769,904 |
| HIGHFIELDS CAP IV 11-3841276 | FMV | 0 | 0 |
| LEGACY VENTURE III 20-1863080 | FMV | 0 | 0 |
| LEGACY VENTURE IV 20-4468805 | FMV | 1,507,437 | 1,507,437 |
| LONE STAR FUND IV 75-2935380 | FMV | 12,932 | 12,932 |
| LONE STAR FUND V 20-1495165 | FMV | 63,708 | 63,708 |
| OZ OVERSEAS FUND LTD (FOREIGN) | FMV | 0 | 0 |
| PARK ST CAP NRF II 20-11955774 | FMV | 164,476 | 164,476 |
| PARK ST CAP NRF III 20-5033090 | FMV | 675,709 | 675,709 |
| PARK ST CAP NRF II AIV | FMV | 44,136 | 44,136 |
| 20-1936702 | FMV | ||
| PARK ST CAP NRF II AIV II | FMV | 12,198 | 12,198 |
| 20-8068512 | FMV | ||
| LEGACY VENTUREVI(QP)45-1140886 | FMV | 8,393,660 | 8,393,660 |
| LEGACY VENTURE V(QP)26-3913174 | FMV | 2,954,969 | 2,954,969 |
| LONE STAR FUND VI 74-3242428 | FMV | 17,875 | 17,875 |
| LONE STAR REAL ESTATE FUND | FMV | 25,417 | 25,417 |
| 74-3242429 | FMV | ||
| LONE STAR EUROPE HOLDING (US) | FMV | 180,377 | 180,377 |
| 68-0676944 | FMV | ||
| LONE STAR US INVESTMENT | FMV | 29,880 | 29,880 |
| 26-3427486 | FMV | ||
| MREP GLOBAL II 26-2214434 | FMV | 65,850 | 65,850 |
| PARK STREET CAPITAL NR FUND V | FMV | 1,816,975 | 1,816,975 |
| 45-3001979 | FMV | ||
| PARK STREET CAP NRF III INV | FMV | 0 | 0 |
| CORP 26-0438715 | FMV | ||
| LONE STAR RE II FD 30-0567961 | FMV | 5,253 | 5,253 |
| LONE STAR FUND VII 30-0567940 | FMV | 3,261 | 3,261 |
| TIFF KEYSTONE FUND 76-0847743 | FMV | 200,591,681 | 200,591,681 |
| TIFF CTRSTONE FD 82-0920606 | FMV | 37,668,861 | 37,668,861 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DESK LAMP SVC 03 | 150 | 150 | ||
| TYPEWRITER TBL11 | 139 | 139 | ||
| HPLASERJETP3015 13 | 1,016 | 1,016 | ||
| OPTIPLEX1N2YSW1 13 | 1,284 | 1,284 | ||
| OPTIPLEX1N2ZSW1 13 | 1,284 | 1,284 | ||
| TOSHIBA IPEDGE 13 | ||||
| OPTIPLEX1N3XSW1 13 | 1,285 | 1,285 | ||
| OPTIPLEX1N3YSW1 13 | 1,285 | 1,285 | ||
| PHONE UPGRADE 14 | ||||
| 6 OPTIPLEX 9020 15 | 7,683 | 7,683 | ||
| HP LASERJETM506 15 | 954 | 954 | ||
| PHONE UPGRD 16 50% | 1,418 | 1,418 | ||
| SHELVING 16 | 1,268 | 996 | 272 | |
| LEASEHOLD IMPROV16 | 571,845 | 285,925 | 285,920 | |
| LEASEHOLD IMPROV17 | 138,809 | 58,994 | 79,815 | |
| 4 LAPTOPS 17 | 8,564 | 7,708 | 856 | |
| DESK 19 | 1,528 | 545 | 983 | |
| 4 LAPTOPS 19 | 7,343 | 3,672 | 3,671 | |
| LEASEHOLD IMPROV21 | 10,692 | 1,247 | 9,445 | |
| PHOTOCOPIER 21 | 2,889 | 72 | 2,817 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 16,266 | 8,133 | 0 | 8,133 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 30,004 | 30,004 | 30,004 |
| FEDERAL EXCISE TAX OVERPAYMENT | 0 | 0 | 0 |
| PREPAID EXP.-POSTAGE | 1,896 | 1,847 | 1,847 |
| PREPAID EXP.-SERVICES | 57,103 | 44,751 | 44,751 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER TECHNICAL SUPPORT | 120,955 | 0 | 0 | 120,955 |
| PROGRAM CONSULTANTS FEE | 229,195 | 0 | 0 | 229,195 |
| DIRECT CHARITABLE RELATED EXP | 31,130 | 0 | 0 | 31,130 |
| INSURANCE | 21,102 | 0 | 0 | 21,102 |
| MISCELLANEOUS | 1,598 | 0 | 0 | 1,598 |
| OFFICE EXHIBITION/INSTALLATION | 2,500 | 0 | 0 | 2,500 |
| PAYROLL SERVICES | 7,526 | 0 | 0 | 7,526 |
| PHONE, VIDEO CONFERENCE & FAX | 10,420 | 0 | 0 | 10,420 |
| POSTAGE, FREIGHT & MESSANGER | 396 | 0 | 0 | 396 |
| PROFESSIONAL DEVELOPMENT | 21,524 | 0 | 0 | 21,524 |
| RENT-DATALOK | 413 | 0 | 0 | 413 |
| SUPPLIES | 2,524 | 0 | 0 | 2,524 |
| SHARED EXPENSES | 65,324 | 0 | 0 | 65,324 |
| CREATIVE WORK FUND EXPENSES | 16,193 | 0 | 0 | 16,193 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORDINARY INCOME FROM PARTNERSHIPS- | |||
| ENDOWN PRIV EQ PARTNERS IV 06-1563330 | 0 | 0 | 0 |
| ENDOWN VENTURE PARTNERS V 06-1563332 | -232 | -232 | 0 |
| CF CAP PRIV EQ PRTNRS VI 16-1720029 | 160 | 160 | 0 |
| CF CAP PRIV EQ PRTNRS VII 20-8306306 | 7,131 | 7,131 | 0 |
| CF CAP PRIV EQ PRTNRS VIII 11-3814030 | -2,969 | -2,969 | 0 |
| CF CAP INTERN PARTNERS V 16-1720038 | 517 | 517 | 0 |
| CF CAP INTERN PARTNERS VI 20-8306365 | 23,993 | 23,993 | 0 |
| FARRALLON CAP INST PARTNERS 94-3106323 | 33,092 | 33,092 | 0 |
| THE TIFF CENTERSTONE FUND 82-0920606 | 1,855,616 | 1,855,616 | 0 |
| LEGACY VENTURE III 20-1863080 | 0 | 0 | 0 |
| LEGACY VENTURE IV 20-4468805 | -729 | -729 | 0 |
| LONE STAR FUND IV 75-2935380 | -811 | -811 | 0 |
| LONE STAR FUND V 20-1495165 | 4,925 | 4,925 | 0 |
| PARK ST CAP NR FUND II 20-1195774 | -4,657 | -4,657 | 0 |
| PARK ST CAP NRF II AIV 20-1936702 | 21,074 | 21,074 | 0 |
| PARK ST CAP NRF II AIV II 20-8068512 | -2,998 | -2,998 | 0 |
| PARK ST CAP NRF III 20-5033090 | -489 | -489 | 0 |
| LEGACY VENTURE VI(QP) 45-1140886 | -56,740 | -56,740 | 0 |
| LEGACY VENTURE V (QP) 26-3913174 | -26,958 | -26,958 | 0 |
| LONE STAR US INVESTMENT 26-3427486 | 26,701 | 26,701 | 0 |
| LONE STAR FUND VI 74-3242428 | 64,914 | 64,914 | 0 |
| LONE STAR REAL ESTATE FUND 74-3242429 | 22,274 | 22,274 | 0 |
| LONE STAR EUROPE HOLDINGS(US)68-0676944 | -739 | -739 | 0 |
| MREP GLOBAL II 26-2214434 | -1,759 | -1,759 | 0 |
| OZ OVERSEAS FUND (FOREIGN) | 0 | 0 | 0 |
| LONE STAR FUND VII 30-0567940 | -4,566 | -4,566 | 0 |
| PARK STREET CAPITAL V 45-3001979 | 60,159 | 60,159 | 0 |
| LONE STAR RE II FUND 30-0567961 | 35,154 | 35,154 | 0 |
| PARK STREET CAP NRF III INVCO26-0438715 | -1,195 | -1,195 | 0 |
| TIFF KEYSTONE FUND 76-0847743 | 13,451,420 | 13,451,420 | 0 |
| OTHER GAINS (LOSS) | |||
| CHANGES IN UNREALZED APPRECIATION | 18,194,729 | 0 | 0 |
| OTHER INCOME | |||
| LESS:INVESTMENT PARTNERSHIP NET UBTI | 0 | 224,909 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX | 1,104,523 | 1,357,430 |
| SECURITY DEPOSIT-SHARED FACILI | 14,927 | 14,927 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVEST MGMT & CUST FEES- | ||||
| NORTHERN TRUST COMPANY | 8,776 | 8,776 | 0 | 0 |
| LEGACY VENRE VI(QP)45-1140886 | 14,250 | 14,250 | 0 | 0 |
| ENDOWN PRIV EQ IV 06-1563330 | 0 | 0 | 0 | 0 |
| CF CAP PRIV EQ VI 16-1720029 | 915 | 915 | 0 | 0 |
| CF CAP PRIV EQ VII 20-8306306 | 4,722 | 4,722 | 0 | 0 |
| CF CAP PRIV EQ VIII11-3814030 | 6,310 | 6,310 | 0 | 0 |
| CF CAP INTERN V 16-1720038 | 497 | 497 | 0 | 0 |
| CF CAP INTERN VI 20-8306365 | 1,742 | 1,742 | 0 | 0 |
| PARKSTCAPIIIINVCORP 26-0438715 | 67 | 67 | 0 | 0 |
| LEGACY VENTURE IV 20-4468805 | 665 | 665 | 0 | 0 |
| TIFF CENTERSTONE FD 82-0920606 | 124,810 | 124,810 | 0 | 0 |
| PARK ST CAP NRF II 20-119577 | 1,313 | 1,313 | 0 | 0 |
| PARK STREET CAPITALV453001979 | 12,403 | 12,403 | 0 | 0 |
| LEGACY VENTURE V(QP)XXX-XX-XXXX | 0 | 0 | 0 | 0 |
| TIFF KEYSTONE FUND 76-0847743 | 935,279 | 935,279 | 0 | 0 |
| LONE STAR REAL ESTATE FUND | 57 | 57 | 0 | 0 |
| 74-3242429 | ||||
| PARK STREET CAP III XXX-XX-XXXX | 1,018 | 1,018 | 0 | 0 |
| PARK ST CAP IIAIV 20-1936702 | 180 | 180 | 0 | 0 |
| PARK ST CAP II AIVII20-806851 | 85 | 85 | 0 | 0 |
| LONE STAR EUROPE HOLDING | 46 | 46 | 0 | 0 |
| 68-0676944 | ||||
| INVESTMENT RELATED FEES-FRB | ||||
| ENDOWM VENTURE PARTNERS V | 2 | 2 | 0 | 0 |
| 06-1563332 | ||||
| LONE STAR REAL ESTATE FUND II | 1 | 1 | 0 | 0 |
| 30-0567961 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE (NET DEFERRED) | 344,000 | 0 | 0 | |
| FEDERAL DEFERRED TAX (BENEFIT) | 252,907 | 0 | 0 | |
| MISC TAXES AND FILING FEES | 406 | 0 | 0 | 406 |