| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 53,950 | 26,975 | 26,975 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE | 2015-12-01 | 53,085 | 37,603 | SL | 10.000000000000 | 5,309 | 5,309 | ||
| POLYCAM PHONE | 2015-12-01 | 1,145 | 811 | SL | 10.000000000000 | 115 | 115 | ||
| AMHERST ALARM SYSTEM | 2016-03-01 | 2,204 | 1,404 | SL | 10.000000000000 | 320 | 320 | ||
| APPLE LAPTOP | 2022-04-05 | 2,477 | 228 | SL | 5.000000000000 | 456 | 456 | ||
| APPLE LAPTOP | 2022-07-17 | 2,278 | 228 | SL | 5.000000000000 | 456 | 456 | ||
| DELL INSPIRON 7000 AND HP LASERJET PRINTER | 2015-01-01 | 1,410 | 1,410 | SL | 3.000000000000 | 0 | 0 | ||
| HP ENVY 15 LAPTOP | 2015-01-01 | 892 | 892 | SL | 3.000000000000 | 0 | 0 | ||
| PC (CONFERENCE ROOM) | 2015-12-01 | 686 | 686 | SL | 3.000000000000 | 0 | 0 | ||
| CLICK SHARE | 2015-12-01 | 1,550 | 1,550 | SL | 3.000000000000 | 0 | 0 | ||
| LIFESIZE ICON FLEX | 2015-12-01 | 1,952 | 1,952 | SL | 3.000000000000 | 0 | 0 | ||
| FIREWALL/SWITCH/WIFI ACCESS PT | 2015-12-01 | 4,320 | 4,320 | SL | 3.000000000000 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2015-12-01 | 520 | 520 | SL | 5.000000000000 | 0 | 0 | ||
| DELL LAPTOP | 2023-04-01 | 918 | SL | 5.000000000000 | 92 | 138 | |||
| CONFERENCE ROOM | 2023-06-01 | 8,520 | SL | 5.000000000000 | 852 | 994 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 3G RADAR OFFSHORE FUND | FMV | 2,724,056 | 2,724,056 |
| AMPFIELD HOLDINGS, L.P. | FMV | 5,904,805 | 5,904,805 |
| ASHE CAPITAL PARTNERS, LP | FMV | 5,891,968 | 5,891,968 |
| BAIN CAPITAL VENTURE FUND 2019, LP | FMV | 1,766,951 | 1,766,951 |
| BAIN CAPITAL VENTURE FUND 2021, L.P. | FMV | 838,913 | 838,913 |
| BARKER PARTNERSHIP FUND | FMV | 4,087,317 | 4,087,317 |
| BROWN CAPITAL MANAGEMENT | FMV | 3,456,016 | 3,456,016 |
| BAYBERRY OFFSHORE LIMITED | FMV | 2,211,552 | 2,211,552 |
| CAMBER PARTNERS FUND I-A LP | FMV | 622,763 | 622,763 |
| CANYON VALUE REALIZATION FUND, LTD | FMV | 2,809,616 | 2,809,616 |
| CEVIAN CAPITAL II, LTD | FMV | 7,648,763 | 7,648,763 |
| COLCHESTER GLOBAL INVESTORS, INC. | FMV | 5,272,418 | 5,272,418 |
| CONSONANCE PRIVATE EQUITY II, LP | FMV | 634,686 | 634,686 |
| DIGITAL ALPHA II-A, LP | FMV | 967,658 | 967,658 |
| EAM LONG-ONLY EMERGING MARKETS FEEDER FUND LIMITED | FMV | 2,994,285 | 2,994,285 |
| EIGHTFOLD OPPORTUNITY FEEDER FUND IV L.P. | FMV | 978,278 | 978,278 |
| EIGHTFOLD OPPORTUNITY FEEDER FUND V L.P. | FMV | 450,589 | 450,589 |
| EIGHTFOLD REAL ESTATE CAPITAL FUND | FMV | 1,387,186 | 1,387,186 |
| FF SAPPHIRE (IV) VENTURE CAPITAL FUND, LP | FMV | 1,492,797 | 1,492,797 |
| FIRST LIGHT FOCUS FUND, LP | FMV | 4,091,679 | 4,091,679 |
| FOCUSED INVESTORS FUND, LP | FMV | 5,968,812 | 5,968,812 |
| GENOA VENTURES FUND II | FMV | 540,311 | 540,311 |
| GOBI CONCENTRATED FUND, LTD | FMV | 7,745,896 | 7,745,896 |
| HENGISTBURY FUND LIMITED | FMV | 3,737,929 | 3,737,929 |
| ICHIAGO JAPAN FUND E | FMV | 3,768,655 | 3,768,655 |
| JUNIPER CAPITAL II, LP | FMV | 770,306 | 770,306 |
| JUNIPER CAPITAL III, LP | FMV | 984,895 | 984,895 |
| KILTEARN GLOBAL EQUITY FUND | FMV | 7,958,463 | 7,958,463 |
| KONTAKI OFFSHORE FUND | FMV | 3,885,524 | 3,885,524 |
| LAKESTAR GROWTH I, LP | FMV | 659,432 | 659,432 |
| LAKESTAR II, LP | FMV | 1,745,991 | 1,745,991 |
| LAKESTAR III, LP | FMV | 944,531 | 944,531 |
| PATRON CAPITAL VI, LP | FMV | 645,658 | 645,658 |
| RAVEN ASSET-BASED OPPORTUNITY FUND III, LP | FMV | 1,829,857 | 1,829,857 |
| RESOURCE LAND FUND V, LP | FMV | 1,405,225 | 1,405,225 |
| SHELTER GROWTH INTERNATIONAL TACTICAL OPPORTUNITY FUND LP | FMV | 1,506,306 | 1,506,306 |
| SOUNDCORE CAPITAL PARTNERS | FMV | 1,753,803 | 1,753,803 |
| SHINE CAPITAL I, LP | FMV | 73,630 | 73,630 |
| SHINE CAPITAL II, LP | FMV | 214,473 | 214,473 |
| SPARK CAPITAL GROWTH FUND IV, LP | FMV | 352,290 | 352,290 |
| SPARK CAPITAL VII, LP | FMV | 231,071 | 231,071 |
| THE NORDFLINT FUND LLC | FMV | 4,763,209 | 4,763,209 |
| USV CLIMATE 2022 LP | FMV | 112,990 | 112,990 |
| VANGUARD INSTL INDEX | FMV | 2,399,321 | 2,399,321 |
| VANGUARD INST INDEX FUND INST | FMV | 4,014,586 | 4,014,586 |
| VANGUARD SHORT-TERM BOND INDEX ADM | FMV | 305,516 | 305,516 |
| VANGUARD TOTAL BOND MKT INDEX INST | FMV | 5,740,633 | 5,740,633 |
| VENBIO GLOBAL STRATEGIC FUND IV, L.P. | FMV | 344,794 | 344,794 |
| WGI EMERGING MARKETS FUND, LLC | FMV | 5,318,365 | 5,318,365 |
| VANGUARD INFLATION PROTECTED | FMV | 2,865,333 | 2,865,333 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE | 53,085 | 42,912 | 10,173 | |
| POLYCAM PHONE | 1,145 | 926 | 219 | |
| AMHERST ALARM SYSTEM | 2,204 | 1,724 | 480 | |
| APPLE LAPTOP | 2,477 | 684 | 1,793 | |
| APPLE LAPTOP | 2,278 | 684 | 1,594 | |
| DELL INSPIRON 7000 AND HP LASERJET PRINTER | 1,410 | 1,410 | 0 | |
| HP ENVY 15 LAPTOP | 892 | 892 | 0 | |
| PC (CONFERENCE ROOM) | 686 | 686 | 0 | |
| CLICK SHARE | 1,550 | 1,550 | 0 | |
| LIFESIZE ICON FLEX | 1,952 | 1,952 | 0 | |
| FIREWALL/SWITCH/WIFI ACCESS PT | 4,320 | 4,320 | 0 | |
| LEASEHOLD IMPROVEMENTS | 520 | 520 | 0 | |
| DELL LAPTOP | 918 | 92 | 826 | |
| CONFERENCE ROOM | 8,520 | 852 | 7,668 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 7,842 | 3,921 | 3,921 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT - REVPAC | 0 | 300,000 | 300,000 |
| RIGHT OF USE - 250 DELAWARE | 0 | 104,953 | 104,953 |
| LOAN RECEIVABLE - BUFFALO CREEK | 0 | 351,891 | 351,891 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 11,454 | 5,727 | 5,727 | |
| INFORMATION TECHNOLOGY | 27,420 | 13,710 | 13,710 | |
| MISCELLANEOUS | 9,507 | 4,754 | 4,753 | |
| PROFESSIONAL DEVELOPMENT | 3,150 | 0 | 3,150 | |
| BANK FEES | 2,713 | 2,713 | 0 | |
| MEMBERSHIPS & AFFILIATIONS | 3,515 | 1,758 | 1,757 | |
| OFFICE EXPENSES | 11,354 | 5,677 | 5,677 | |
| INVESTMENT EXPENSES INCURRED IN INVESTMENT HOLDINGS | 1,539,309 | 821,009 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AMPFIELD HOLDINGS (ONSHORE), LP - 988 GAIN/LOSS | -33,256 | ||
| COLCHESTER GLOBAL BOND FUND - 988 GAIN/LOSS | -270,599 | ||
| KILTEARN GLOBAL EQUITY FUND - - 988 GAIN/LOSS | -1,523 | ||
| WGI EMERGING MARKETS FUND, LLC - 988 GAIN/LOSS | -6,023 | ||
| ADDBACK: 1988 LOSS NOT DEDUCTIBLE | 311,401 | ||
| BAIN CAPITAL VENTURE FUND 2021, LP | 486 | ||
| EIGHTFOLD REAL ESTATE CAPITAL FUND V, LP - FOREIGN INCOME FROM PFIC | 118,881 | ||
| FIRST LIGHT FOCUS FUND LP - OTHER INCOME/LOSS | 17 | ||
| JUNIPER CAPITAL II, LP - SALE OF PARTNERSHIP INTEREST | 76,044 | ||
| JUNIPER CAPITAL II, LP - OTHER INCOME/LOSS | 6,945 | ||
| JUNIPER CAPITAL III, LP - SALE OF PARTNERSHIP INTEREST | 205,120 | ||
| KILTEARN GLOBAL EQUITY FUND - SECTION 1296 MTM ORDINARY INCOME | 26,539 | ||
| LAKESTAR GROWTH I, LP - OTHER INCOME/LOSS | -14 | ||
| LAKESTAR II, LP - OTHER INCOME/LOSS | -31 | ||
| LAKESTAR III, LP - OTHER INCOME/LOSS | -29 | ||
| RESOURCE LAND FUND V, LP - OTHER INCOME/LOSS | 181 | ||
| JUNIPER CAPITAL II, LP - K-1 ORDINARY INCOME, NET EXPENSES (UBI) | 0 | ||
| JUNIPER CAPITAL III, LP - K-1 ORDINARY INCOME, NET EXPENSES (UBI) | 0 | ||
| RESOURCE LAND FUND V, LP - ORDINARY INCOME | 1,562 | ||
| RESOURCE LAND FUND V, LP - ORDINARY INCOME (UBI) | 0 | ||
| SHINE CAPITAL II, LP (UBI) | 0 | ||
| RESOURCE LAND FUND V, LP - RENTAL INCOME, NET EXPENSES | 2,940 | ||
| RESOURCE LAND FUND V, LP - RENTAL INCOME, NET EXPENSES (UBI) | 0 | ||
| JUNIPER CAPITAL II, LP - ROYALTIES, NET EXPENSES | 2,489 | ||
| JUNIPER CAPITAL III, LP - ROYALTIES, NET EXPENSES | 1,027 | ||
| RESOURCE LAND FUND V, LP - ROYALTIES, NET EXPENSES | 13,596 |
| Description | Amount |
|---|---|
| TRANSFER OF NET ASSETS FROM CULLEN FOUNDATION (EIN: 73-1691396) | 119,629,339 |
| PRIOR YEAR ACCRUED GRANTS PAID IN CURRENT YEAR | 1,981,720 |
| UNREALIZED GAIN | 14,074,191 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OPERATING LEASE OBLIGATION | 0 | 104,953 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT COMMITTEE FEES | 8,250 | 8,250 | 0 | |
| CHARITABLE CONSULTING FEES | 359,376 | 0 | 359,376 | |
| INVESTMENT ADVISORY FEES | 232,645 | 232,645 | 0 | |
| PAYROLL SERVICE FEES | 5,627 | 846 | 4,781 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NY TAXES | 250 | 250 | 0 | |
| NY FILING FEE | 1,500 | 0 | 1,500 | |
| FEDERAL TAXES | 15,833 | 0 | 0 |