| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,638 | 2,128 | 8,510 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES BARCLAYS 1-3 YR TSY BD (SHY) | 2,536,828 | 2,524,781 |
| VANGUARD FTSE DEVELOPED MKTS E (VEA) | 1,413,684 | 1,784,036 |
| VANGUARD FTSE EMERGING MARKETS (VWO) | 331,494 | 369,900 |
| VANGUARD SHORT TERM BND (BSV) | 2,875,831 | 2,802,758 |
| VANGUARD TOTAL INTL STOCK ETF (VXUS) | 700,281 | 639,589 |
| VANGUARD TTL STK MKT ETF (VTI) | 2,210,272 | 3,795,757 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRIVATE EQUITY CO-INVESTMENT PARTNERS II OFFSHORE SCSP | AT COST | 500,362 | 904,113 |
| PRIVATE EQUITY CO-INVESTMENT OPPORTUNITIES FUND II (CAYMAN) LP | AT COST | 1,029,152 | 1,439,244 |
| NORTH HAVEN PRIVATE EQUITY CO-INVESTMENT OPPORTUNITIES FUND III (CAYMAN) LP | AT COST | 20,000 | 20,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 920 | 0 | 920 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PRESCHOOL - ROYAL CITY | 2,520,250 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEALS | 4,294 | 0 | 2,147 | |
| MISCELLANEOUS | 820 | 0 | 820 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REFUND OF PRIOR YEAR GRANT | 61 | 0 | 0 |
| OTHER INCOME | 64 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 19,383 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 45,000 | 0 | 45,000 | |
| INVESTMENT MANAGEMENT FEES | 39,998 | 39,998 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 6,075 | 6,075 | 0 | |
| EXCISE TAXES | 9,363 | 0 | 0 |