| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HARBOURVEST ACCESS 2017 GLOBAL | AT COST | 226,229 | 323,024 |
| HARBOURVEST ACCESS 2018 GLOBAL | AT COST | 239,569 | 404,645 |
| HARBOURVEST ACCESS 2019 GLOBAL | AT COST | 295,325 | 436,703 |
| HARBOURVEST ACCESS 2020 GLOBAL | AT COST | 517,434 | 630,399 |
| HARBOURVEST ACCESS 2021 GLOBAL | AT COST | 399,742 | 437,794 |
| HARBOURVEST ACCESS 2022 GLOBAL | AT COST | 207,943 | 243,764 |
| MAGNITUDE INTERNATIONAL | AT COST | 390,000 | 568,893 |
| NEW MOUNTAIN NET LEASE LP | AT COST | 161,678 | 218,511 |
| ISHARES CORE MSCI EAFE ETF | AT COST | 124,984 | 147,524 |
| ISHARES S&P 500 INDEX | AT COST | 679,772 | 1,234,674 |
| ISHARES TR S&P MIDCAP 400 | AT COST | 146,584 | 220,334 |
| ISHARES CORE S&P SMALLCAP 600 | AT COST | 135,514 | 147,761 |
| ISHARES MSCI EMERGING INDEX FUND MFC | AT COST | 370,182 | 378,336 |
| DIAMOND HILL LARGE CAP I | AT COST | 392,160 | 501,667 |
| JOHN HANCOCK US GLOBAL LEADERS | AT COST | 345,842 | 505,448 |
| HARDING LOEVNER INTL EQUITY | AT COST | 112,153 | 177,813 |
| PEAR TREE POLARIS FOREIGN VALUE FD | AT COST | 196,163 | 219,403 |
| ISHARES 0-5 YEAR TIPS BOND | AT COST | 499,566 | 504,386 |
| ISHARES INTMDT GOV/CREDIT BOND | AT COST | 355,230 | 359,432 |
| DODGE & COX INCOME FD | AT COST | ||
| VANGUARD HIGH YIELD CORPORATE | AT COST | ||
| VANGUARD INTMDT-TERM BOND INDX FD | AT COST | ||
| VANGUARD TOTAL BOND MARKET | AT COST | ||
| VICTORY INTEGRITY SMALL-CAP | AT COST |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 1,104 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| HARBOURVEST ACCESS - 2017 | 1,108 | 762 | ||
| HARBOURVEST ACCESS - 2018 | 1,801 | 1,801 | ||
| HARBOURVEST ACCESS - 2019 | 1,798 | 1,798 | ||
| HARBOURVEST ACCESS - 2020 | 2,182 | 2,182 | ||
| HARBOURVEST ACCESS - 2021 | 1,342 | 1,342 | ||
| HARBOURVEST ACCESS - 2022 | 2,208 | 2,208 | ||
| NEW MOUNTAIN NET LEASE LP | 3,203 | 3,203 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 7,025 | 7,025 | ||
| PROFESSIONAL SERVICE FEES | 6,000 | 3,000 | 3,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX PAID | 2,938 | 2,938 |