| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 13,751 | 9,626 | 4,125 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB #1810 | 8,980,658 | 8,980,658 |
| CHARLES SCHWAB #9485 | 27,039,754 | 27,039,754 |
| CPG ACTIVIST FUND (CS#2561) | 382,404 | 382,404 |
| CPG BROOKFIELD FUND (CS#2561) | 177,729 | 177,729 |
| CPG CARLYLE PRIVATE FUND (CS#2561) | 964,584 | 964,584 |
| DF DENT | 9,259,297 | 9,259,297 |
| LOOMIS SAYLES INVESTMENT | 3,067,423 | 3,067,423 |
| RAYMOND JAMES | 17,771,058 | 17,771,058 |
| TWEEDY BROWNE GLOBAL VALUE | 3,777,592 | 3,777,592 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ENTERPRISE COMMUNITY | FMV | 409,037 | 409,037 |
| FEG PRIVATE OPP FUND | FMV | 484,180 | 484,180 |
| GOLDEN TREE DISTRESSED FUND III | FMV | 196,387 | 196,387 |
| GOLDEN TREE DISTRESSED CO-INVESTMENT FUND III | FMV | 174,011 | 174,011 |
| HILLSON PARTNERS LP | FMV | 2,240,907 | 2,240,907 |
| ICAPITAL BLACKSTONE (CS#2561) | FMV | 221,172 | 221,172 |
| ICAPITAL SLP VI AND SLA II ACCESS (CS#2561) | FMV | 448,484 | 448,484 |
| ISRAEL BONDS | FMV | 464,620 | 464,620 |
| NEXTGEN VENTURES FUND II | FMV | 527,348 | 527,348 |
| PINKARD FUND II | FMV | 160,735 | 160,735 |
| PINKARD FUND III | FMV | 153,001 | 153,001 |
| RETHINK IMPACT II | FMV | 246,564 | 246,564 |
| SWAN & LEGEND FUND 4 | FMV | 638,192 | 638,192 |
| TIFF DIVERSIFIED STRATEGY FUND | FMV | 2,141,193 | 2,141,193 |
| TIFF REAL ESTATE PARTNERS | FMV | 6,639 | 6,639 |
| VIKING PARTNERS IV | FMV | 217,261 | 217,261 |
| VIKING PARTNERS V | FMV | 80,550 | 80,550 |
| ICAPITAL BLUE OWL (CS#2561) | FMV | 785,956 | 785,956 |
| MCDF | FMV | 1,520 | 1,520 |
| FARRAGUT | FMV | 37,500 | 37,500 |
| OTTO LEARNING | FMV | 50,000 | 50,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 3,737 | 0 | 3,737 | |
| GIFTS | 1,040 | 0 | 1,040 | |
| DUES & SUBSCRIPTIONS | 28,621 | 0 | 28,621 | |
| QUICKBOOKS FEES | 660 | 0 | 660 | |
| OTHER BUSINESS EXPENSES | 16,674 | 0 | 16,674 | |
| ADVERTISING & MARKETING | 5,000 | 0 | 5,000 | |
| REIMBURSABLE EXPENSES | 721 | 0 | 721 | |
| REFUNDS | 4,428 | 0 | 4,428 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP ROYALTY INCOME | 19,880 | 19,880 | 19,880 |
| OTHER PARTNERSHIP INCOME | 435,891 | 435,891 | 435,891 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 12,564,932 |
| ADJUSTMENT TO REVALUE ASSETS TO FAIR MARKET VALUE | 11,472,005 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 204,327 | 0 | 204,327 | |
| PAYROLL FEES | 195 | 0 | 195 | |
| INVESTMENT MANGEMENT FEES | 441,096 | 441,096 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,658 | 0 | 7,658 | |
| FOREIGN TAXES | 4,911 | 4,911 | 0 | |
| TAXES WITHHELD ON INVESTMENTS | 52,988 | 52,988 | 0 |