| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 60,340 | 29,973 | 29,070 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 907,752 | 0 | 907,752 | 210,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HINES MEMORIAL TRUST | FMV | 209,533 | 209,533 |
| CENTRAL BAPTIST TRUST | FMV | 359,853 | 359,853 |
| GLADYS THOMPSON TRUST | FMV | 13,795 | 13,795 |
| CF STRATEGICV SOLUTIONS GLOBAL EQUITY LLC | FMV | 11,009,100 | 11,009,100 |
| STATE STREET INST US GOVT MONEY MKT FUND | FMV | 533,385 | 533,385 |
| CFI HIGH QUALITY BOND FUND, LLC | FMV | 3,359,934 | 3,359,934 |
| CF CREDIT SERIES | FMV | 1,142,468 | 1,142,468 |
| SSGA S&P GLOBAL LARGMIDCAP NATURAL RESR | FMV | 225,028 | 225,950 |
| CF GLOBAL MULTI-ASSET PORTFOLIO, LLC | FMV | 3,597,050 | 3,597,050 |
| SSGA S&P 500 INDEX NON-LENDING STRAT | FMV | 143,010 | 143,010 |
| STATE STREET INST US GOVT MONEY MKT FUND | FMV | 8,593 | 8,593 |
| CCI-SSG GLOBAL PRIVATE EQUITY FUND | FMV | 1,331,827 | 1,331,827 |
| CCI-SSG GLOBAL PRIVATE EQUITY FUND II | FMV | 1,700,001 | 1,700,001 |
| CCI-SSG GLOBAL PRIVATE EQUITY FUND III | FMV | 524,889 | 524,889 |
| VENTURE PARTNERS XI | FMV | 536,631 | 536,631 |
| VENTURE PARTNERS XII | FMV | 806,525 | 806,525 |
| VENTURE PARTNERS XIII | FMV | 465,030 | 465,030 |
| COMMONFUND PRIVATE CREDIT FUND 2018 | FMV | 400,953 | 400,954 |
| CERBERUS OFFSHORE LLOF III, LP | FMV | 271,198 | 271,191 |
| COMMONFUND REAL ESTATE OPPORTUNITY FUND 2018 | FMV | 933,151 | 933,151 |
| NATURAL RESOURCES PARTNERS X | FMV | 627,309 | 627,309 |
| NATURAL RESOURCES PARTNERS XI | FMV | 718,620 | 718,620 |
| STRATEGIC SOLUTIONS CORE REAL ESTATE FUND LLC | FMV | 928,379 | 928,379 |
| SSG REALTY OPPORTUNITIES FUND 2014 | FMV | 93,260 | 90,168 |
| CAPITAL PARTNERS VII, LP | FMV | 335,414 | 335,414 |
| CAPITAL PARTNERS VIII, LP | FMV | 187,820 | 187,820 |
| SSGA S&P 500 INDEX NON-LENDING STRAT | FMV | 621,294 | 621,294 |
| GLOBAL ABSOLUTE ALPHA COMPANY D | FMV | 3,055,586 | 3,055,586 |
| COMMONFUND PRIVATE CREDIT FUND II LP | FMV | 335,799 | 335,799 |
| ENVIRONMENTAL SUSTAINABILITY PARTNERS 2020 | FMV | 484,854 | 484,854 |
| SS US AGGREGATE BOND INDEX NON-LENDING COMMON TRUST FUND | FMV | 307,235 | 307,235 |
| CF REIT PORTFOLIO LLC | FMV | 473,799 | 473,799 |
| COMMONFUND REAL ESTATE OPPORTUNITY FUND II | FMV | 325,005 | 325,005 |
| VENTURE PARTNERS XIV | FMV | 96,376 | 96,376 |
| CCI-OCIO GLOBAL PRIVATE EQUITY FUND IV | FMV | 142,679 | 142,679 |
| SSGA US AGGREGATE BOND INDEX NL STRAT CMX7 | FMV | 56,405 | 56,405 |
| COMMON FUND PRIVATE CREDIT FUND III | FMV | 51,151 | 51,151 |
| CAPITAL PARTNERS IX, LP | FMV | 9,142 | 9,142 |
| SSGA MSCI ACWI EX USA INDEX NL QP STRAT ZVBN | FMV | 85,111 | 85,111 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL AND ADMINISTRATIVE | 180,313 | 6,778 | 168,446 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 15,755 | 2,789 | 12,965 | |
| BANK FEES | 633 | 117 | 516 | |
| PAPERLESS TECHNOLOGY | 8,810 | 0 | 8,810 | |
| WEBSITE DEVELOPMENT | 546 | 0 | 539 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 OTHER INCOME | 0 | -690,482 | 0 |
| NET OPERATING INCOME FROM PASS-THROUGH INVESTMENTS | 277,374 | 277,374 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENT | 1,708,676 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITY | 161,000 | 186,391 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT BROKER FEES | 80,311 | 80,311 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 3,084 | 3,084 | 0 | |
| EXCISE TAX | 39,807 | 0 | 0 | |
| K-1 FLOW THROUGH FOREIGN TAXES | 0 | 4,537 | 0 |