| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX RETURN PREPARATION FEES | 39,595 | 0 | 39,595 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ABERDEEN REAL ASSET PARTNERS, L.P. (FLAG) | AT COST | 0 | 9,602 |
| BLACKROCK STRATEGIC INCOME OPPORTUNITIES FUND | FMV | 6,043,411 | 5,700,841 |
| BROWN CAPITAL SMALL COMPANY GROWTH FUND | FMV | 128,586 | 593,109 |
| CBRE STRATEGIC PARTNERS U.S. VALUE 7, L.P. | FMV | 0 | 611 |
| GQG PARTNERS INTERNATIONAL OPPORTUNITIES FUND | FMV | 3,712,666 | 4,153,291 |
| GROSVENOR SPECTRUM MASTER FUND, LTD. | FMV | 7,218,799 | 9,524,020 |
| HARBOR SMALL CAP VALUE FUND | FMV | 812,294 | 971,273 |
| HIGHVISTA INTERNATIONAL PARTNERS, L.P. | AT COST | 0 | 117,431 |
| HIGHVISTA U.S. PRIVATE EQUITY III, L.P. | AT COST | 0 | 235,953 |
| MONDRIAN EMERGING MARKETS EQUITY FUND | FMV | 1,021,889 | 1,092,196 |
| OAKTREE REAL ESTATE DEBT FUND II | FMV | 1,443,228 | 1,535,152 |
| OBVIOUS VENTURES III, L.P. | AT COST | 2,398,909 | 3,742,903 |
| PARNASSUS EQUITY INCOME FUND | AT COST | 2,335,491 | 3,108,208 |
| PRIVATE EQUITY CORE FUND II | FMV | 0 | 38,093 |
| PRIVATE EQUITY CORE FUND III | AT COST | 0 | 256,492 |
| RREEF AMERICA REIT II | AT COST | 4,226,873 | 5,925,793 |
| SSGA MSCI EAFE INDEX | FMV | 1,470,426 | 1,549,837 |
| SSGA S&P 500 INDEX FUND | FMV | 1,929,847 | 2,031,746 |
| SSGA U.S. TIPS INDEX FUND | FMV | 5,430,184 | 6,746,924 |
| TANGIBLE ASSET PROGRAM | FMV | 1,759,320 | 2,418,829 |
| WARBURG PINCUS GLOBAL GROWTH, L.P. | AT COST | 4,493,225 | 6,737,595 |
| WARBURG PINCUS PRIVATE EQUITY XII, L.P. | AT COST | 0 | 4,499,638 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,040 | 0 | 3,040 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER RELATED EXPENSES | 68,244 | 0 | 68,244 | |
| PROFESSIONAL DEVELOPMENT | 58,837 | 0 | 58,837 | |
| MISCELLANEOUS | 6 | 0 | 6 | |
| INSURANCE | 8,557 | 0 | 8,557 | |
| BOARD | 58,265 | 0 | 58,265 | |
| MEMBERSHIPS & SUBSCRIPTIONS | 8,174 | 0 | 8,174 | |
| GRANTEE SUPPORT | 234,732 | 0 | 234,732 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ABERDEEN REAL ASSETS PARTNERS, LP | -942 | ||
| HIGHVISTA U.S. PRIVATE EQUITY III, LP | 7,623 | ||
| HIGHVISTA INTERNATIONAL PARTNERS, LP | 640 | ||
| PRIVATE EQUITY CORE FUND (QP) II, LP | -4,273 | ||
| PRIVATE EQUITY CORE FUND (QP) III, LP | -10,204 | ||
| WARBURG PINCUS PRIVATE EQUITY XII, L.P. | -24,223 | ||
| WARBURG PINCUS PRIVATE EQUITY XII (INTERNATIONAL), LP | -29 | ||
| WARBURG PINCUS PRIVATE EQUITY (E&P) XII (B), L.P. | 9,028 | ||
| WARBURG PINCUS PRIVATE EQUITY (E&P) XII MAIN-2, L.P. | 6,468 | ||
| WARBURG PINCUS GLOBAL GROWTH, L.P. | -56,901 | ||
| WARBURG PINCUS GLOBAL GROWTH (E&P)-2, L.P. | 1,625 | ||
| MONDRIAN EMERGING MARKETS EQUITY FUND, L.P. | -3,639 | ||
| OAKTREE REAL ESTATE DEBT FUND II, LP | 113,895 | ||
| OBVIOUS VENTURES III, L.P. | -60,114 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 144,891 | 144,891 | 0 | |
| COMPUTER CONSULTANT FEES | 16,145 | 0 | 16,145 | |
| CONSULTANT FEES RELATED TO ADMINISTRATION | 7,820 | 0 | 7,820 | |
| PROFESSIONAL FEES: OUTSIDE SERVICES | 29,959 | 0 | 25,959 | |
| ANNUAL REPORT | 50,511 | 0 | 50,511 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE UBIT | 229 | 0 | 0 | |
| ESTIMATED FEDERAL EXCISE TAX | 90,000 | 0 | 0 | |
| ESTIMATED FEDERAL UBIT | 8,000 | 0 | 0 |