| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 77,802 | 38,901 | 42,974 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| S WASHINGTON NEW MASTERSON PLACE | 2015-07-31 | 369,000 | L | 0 | 0 | ||||
| ROUGH CARPENTRY, FINISH CARPENTRY | 2019-07-31 | 844,575 | 253,372 | SL | 15.000000000000 | 56,305 | 0 | ||
| DOORS, FRAMES, HARDWARE & STOREFRONS | 2019-07-31 | 204,512 | 61,353 | SL | 15.000000000000 | 13,634 | 0 | ||
| ELECTRICAL | 2019-07-31 | 496,821 | 111,785 | SL | 20.000000000000 | 24,841 | 0 | ||
| ELEVATOR | 2019-07-31 | 135,339 | 30,451 | SL | 20.000000000000 | 6,767 | 0 | ||
| FIRE SUPPRESSION | 2019-07-31 | 39,475 | 7,105 | SL | 25.000000000000 | 1,579 | 0 | ||
| FLOORING | 2019-07-31 | 172,126 | 154,913 | SL | 5.000000000000 | 17,213 | 0 | ||
| HVAC | 2019-07-31 | 215,468 | 64,641 | SL | 15.000000000000 | 14,365 | 0 | ||
| DRYWALL, PAINTING, SPECIALITIES, FURNISHINGS | 2019-07-31 | 470,339 | 105,826 | SL | 20.000000000000 | 23,517 | 0 | ||
| BUILDING MASONRY, METALS, SIDING, THERMAL PROT & CONCRETE | 2019-07-31 | 628,509 | 70,708 | SL | 40.000000000000 | 15,713 | 0 | ||
| SITE PAVING | 2019-07-31 | 147,177 | 82,787 | SL | 8.000000000000 | 18,397 | 0 | ||
| PLUMBING | 2019-07-31 | 211,601 | 47,610 | SL | 20.000000000000 | 10,580 | 0 | ||
| ROOFING | 2019-07-31 | 143,956 | 64,781 | SL | 10.000000000000 | 14,396 | 0 | ||
| SIGNAGE ALLOWANCE | 2019-07-31 | 1,241 | 558 | SL | 10.000000000000 | 124 | 0 | ||
| EARTHWORK/UTILITIES | 2019-07-31 | 383,595 | 69,056 | SL | 25.000000000000 | 15,344 | 0 | ||
| LANDSCAPING AND FENCING | 2019-07-31 | 42,985 | 19,344 | SL | 10.000000000000 | 4,299 | 0 | ||
| LANDSCAPE ROCK | 2014-01-31 | 1,264 | 1,152 | SL | 11.000000000000 | 112 | 0 | ||
| DEFIBRILLATOR | 2014-01-31 | 967 | 967 | SL | 3.000000000000 | 0 | 0 | ||
| COMPUTERS FOR MP FRONT DESK | 2014-01-31 | 719 | 719 | SL | 3.000000000000 | 0 | 0 | ||
| COMPUTER STATION - FINANCIAL | 2014-04-11 | 724 | 724 | SL | 3.000000000000 | 0 | 0 | ||
| SIGNAGE ALLOWANCE | 2019-07-31 | 8,360 | 7,524 | SL | 5.000000000000 | 836 | 0 | ||
| ELECTRIC DOOR LOCKS | 2019-07-31 | 12,590 | 5,665 | SL | 10.000000000000 | 1,259 | 0 | ||
| ETHERNET SWITCH | 2019-07-31 | 5,656 | 5,090 | SL | 5.000000000000 | 566 | 0 | ||
| APPLIANCES | 2019-07-31 | 10,510 | 4,729 | SL | 10.000000000000 | 1,051 | 0 | ||
| MONITORING EQUIPMENT | 2019-07-31 | 14,070 | 12,663 | SL | 5.000000000000 | 1,407 | 0 | ||
| CURTAINS | 2019-07-31 | 9,317 | 8,384 | SL | 5.000000000000 | 933 | 0 | ||
| TELEVISIONS | 2019-07-31 | 7,562 | 6,805 | SL | 5.000000000000 | 757 | 0 | ||
| ICE MACHINE | 2019-07-31 | 4,790 | 2,156 | SL | 10.000000000000 | 479 | 0 | ||
| ART | 2019-07-31 | 10,364 | 4,663 | SL | 10.000000000000 | 1,036 | 0 | ||
| BEDS | 2019-07-31 | 38,711 | 17,420 | SL | 10.000000000000 | 3,871 | 0 | ||
| CHAIRS | 2019-07-31 | 11,770 | 3,532 | SL | 15.000000000000 | 785 | 0 | ||
| MEDIA CONSOLE | 2019-07-31 | 15,718 | 4,716 | SL | 15.000000000000 | 1,048 | 0 | ||
| NIGHT STANDS | 2019-07-31 | 9,983 | 2,996 | SL | 15.000000000000 | 666 | 0 | ||
| RECLINERS | 2019-07-31 | 27,003 | 12,151 | SL | 10.000000000000 | 2,700 | 0 | ||
| SOFA | 2019-07-31 | 19,417 | 7,281 | SL | 12.000000000000 | 1,618 | 0 | ||
| TABLES | 2019-07-31 | 17,602 | 5,280 | SL | 15.000000000000 | 1,173 | 0 | ||
| MIRRORS | 2019-07-31 | 5,710 | 2,570 | SL | 10.000000000000 | 571 | 0 | ||
| TOYOTA RAV 4 | 2014-01-31 | 5,434 | 5,434 | SL | 2.000000000000 | 0 | 0 | ||
| COMPUTERS, MONITORS, TV & MOUNTS FOR OFFICES X3 & BOARD ROOM | 2021-05-01 | 6,076 | 2,835 | SL | 5.000000000000 | 1,215 | 0 | ||
| NETWORK & FIREWALL | 2021-05-01 | 4,761 | 2,222 | SL | 5.000000000000 | 952 | 0 | ||
| OFFICE FURNITURE | 2021-05-01 | 64,109 | 21,370 | SL | 7.000000000000 | 9,158 | 0 | ||
| IT SWITCH FOR MASTERSON PLACE | 2022-03-31 | 6,081 | 912 | SL | 5.000000000000 | 1,216 | 0 | ||
| FOUNDATION EXPANSION FOR IT | 2022-04-30 | 9,958 | 1,328 | SL | 5.000000000000 | 1,992 | 0 | ||
| OFFICE FURNITURE - EXPANSION | 2022-04-30 | 1,789 | 170 | SL | 7.000000000000 | 256 | 0 | ||
| OFFICE FURNITURE - EXPANSION | 2022-07-31 | 24,695 | 1,470 | SL | 7.000000000000 | 3,528 | 0 | ||
| OFFICE REMODEL | 2023-02-28 | 17,000 | SL | 3.000000000000 | 4,722 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GMO RESOURCES CLASS R6 | 15,355,280 | 15,355,280 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIDELITY 500 INDEX | 5,564,650 | 5,564,650 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CF STRATEGIC DIRECT SERIES LLC - CF CREDIT SERIES | FMV | 18,395,412 | 18,395,412 |
| CF REIT PORTFOLIO LLC | FMV | 13,518,995 | 13,518,995 |
| COMMONFUND STRATEGIC SOLUTIONS GLOBAL EQUITY LLC | FMV | 156,581,660 | 156,581,660 |
| COMMONFUND INSTITUTIONAL HIGH QUALITY BOND FUND LLC | FMV | 14,674,525 | 14,674,525 |
| COMMONFUND PRIVATE CREDIT FUND III LP | FMV | 1,018,266 | 1,018,266 |
| GLOBAL ABSOLUTE ALPHA COMPANY D | FMV | 26,483,627 | 26,483,627 |
| OCIO GLOBAL PRIVATE EQUITY FUND V | FMV | 43,278 | 43,278 |
| COMMONFUND CAPITAL SECONDARY PARTNERS IV LP | FMV | 1,330,966 | 1,330,966 |
| COMMONFUND STRATEGIC SOLUTIONS CORE REAL ESTATE FUND | FMV | 10,545,407 | 10,545,407 |
| COMMONFUND CAPITAL VENTURES PARTNERS XIV LP | FMV | 1,663,359 | 1,663,359 |
| COMMONFUND CAPITAL VENTURE PARTNERS XV LP | FMV | 6,790 | 6,790 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| S WASHINGTON NEW MASTERSON PLACE | 369,000 | 0 | 369,000 | |
| ROUGH CARPENTRY, FINISH CARPENTRY | 844,575 | 309,677 | 534,898 | |
| DOORS, FRAMES, HARDWARE & STOREFRONS | 204,512 | 74,987 | 129,525 | |
| ELECTRICAL | 496,821 | 136,626 | 360,195 | |
| ELEVATOR | 135,339 | 37,218 | 98,121 | |
| FIRE SUPPRESSION | 39,475 | 8,684 | 30,791 | |
| FLOORING | 172,126 | 172,126 | 0 | |
| HVAC | 215,468 | 79,006 | 136,462 | |
| DRYWALL, PAINTING, SPECIALITIES, FURNISHINGS | 470,339 | 129,343 | 340,996 | |
| BUILDING MASONRY, METALS, SIDING, THERMAL PROT & CONCRETE | 628,509 | 86,421 | 542,088 | |
| SITE PAVING | 147,177 | 101,184 | 45,993 | |
| PLUMBING | 211,601 | 58,190 | 153,411 | |
| ROOFING | 143,956 | 79,177 | 64,779 | |
| SIGNAGE ALLOWANCE | 1,241 | 682 | 559 | |
| EARTHWORK/UTILITIES | 383,595 | 84,400 | 299,195 | |
| LANDSCAPING AND FENCING | 42,985 | 23,643 | 19,342 | |
| LANDSCAPE ROCK | 1,264 | 1,264 | 0 | |
| DEFIBRILLATOR | 967 | 967 | 0 | |
| COMPUTERS FOR MP FRONT DESK | 719 | 719 | 0 | |
| COMPUTER STATION - FINANCIAL | 724 | 724 | 0 | |
| SIGNAGE ALLOWANCE | 8,360 | 8,360 | 0 | |
| ELECTRIC DOOR LOCKS | 12,590 | 6,924 | 5,666 | |
| ETHERNET SWITCH | 5,656 | 5,656 | 0 | |
| APPLIANCES | 10,510 | 5,780 | 4,730 | |
| MONITORING EQUIPMENT | 14,070 | 14,070 | 0 | |
| CURTAINS | 9,317 | 9,317 | 0 | |
| TELEVISIONS | 7,562 | 7,562 | 0 | |
| ICE MACHINE | 4,790 | 2,635 | 2,155 | |
| ART | 10,364 | 5,699 | 4,665 | |
| BEDS | 38,711 | 21,291 | 17,420 | |
| CHAIRS | 11,770 | 4,317 | 7,453 | |
| MEDIA CONSOLE | 15,718 | 5,764 | 9,954 | |
| NIGHT STANDS | 9,983 | 3,662 | 6,321 | |
| RECLINERS | 27,003 | 14,851 | 12,152 | |
| SOFA | 19,417 | 8,899 | 10,518 | |
| TABLES | 17,602 | 6,453 | 11,149 | |
| MIRRORS | 5,710 | 3,141 | 2,569 | |
| TOYOTA RAV 4 | 5,434 | 5,434 | 0 | |
| COMPUTERS, MONITORS, TV & MOUNTS FOR OFFICES X3 & BOARD ROOM | 6,076 | 4,050 | 2,026 | |
| NETWORK & FIREWALL | 4,761 | 3,174 | 1,587 | |
| OFFICE FURNITURE | 64,109 | 30,528 | 33,581 | |
| IT SWITCH FOR MASTERSON PLACE | 6,081 | 2,128 | 3,953 | |
| FOUNDATION EXPANSION FOR IT | 9,958 | 3,320 | 6,638 | |
| OFFICE FURNITURE - EXPANSION | 1,789 | 426 | 1,363 | |
| OFFICE FURNITURE - EXPANSION | 24,695 | 4,998 | 19,697 | |
| OFFICE REMODEL | 17,000 | 4,722 | 12,278 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 8,510 | 0 | 8,510 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DONATED ART STATUE | 13,789 | 13,789 | 13,789 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAMS | 721,105 | 0 | 739,204 | |
| HOUSEKEEPING & LAUNDRY | 50,798 | 0 | 55,265 | |
| ADVERTISEMENT | 19,651 | 0 | 20,731 | |
| LICENSES & FEES | 122,339 | 0 | 122,339 | |
| INSURANCE EXPENSE | 52,935 | 0 | 52,935 | |
| FOOD & OPERATING SUPPLIES | 26,311 | 0 | 28,245 | |
| HR & PAYROLL SERVICES | 14,418 | 0 | 14,548 | |
| DUES & MEMBERSHIPS | 20,286 | 0 | 22,016 | |
| RECRUITMENT & DEVELOPMENT | 7,717 | 0 | 7,906 | |
| OFFICE SUPPLIES | 5,660 | 0 | 6,483 | |
| BANK CHARGES | 9,207 | 9,207 | 0 | |
| REPAIRS & MAINTENANCE | 9,591 | 0 | 10,726 | |
| SMALL EQUIPMENT | 5,539 | 0 | 5,966 | |
| OTHER EXPENSE | 2,230 | 0 | 2,879 | |
| POSTAGE & FREIGHT | 946 | 0 | 1,072 | |
| ALTERNATIVE INVESTMENT EXPENSES | 0 | 1,051,528 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALTERNATIVE INVESTMENTS | 0 | 4,333,054 | 0 |
| MASTERSON PLACE RENT | 184,569 | 184,569 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 33,269,306 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 535,449 | 535,449 | 0 | |
| OTHER | 71,491 | 0 | 71,491 | |
| CONSULTING FEES | 114,230 | 0 | 124,535 | |
| CONTRACT LABOR | 3,567 | 0 | 3,830 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 47,943 | 68 | 0 |