| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 81,723 | 49,034 | 33,272 | |
| AUDIT | 25,715 | 1,129 | 27,693 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME FUND - VANGUARD SHORT TERM BOND FUND - 114,285.484 SH | 1,154,283 | 1,154,283 |
| FIXED INCOME FUND - VANGUARD TOTAL BOND FUND - 264,514.34 SH | 2,568,434 | 2,568,434 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INTERNATIONAL EQUITY COMPOSITE FD - BROWN INT'L SMALL CO FD - 56,183.683 SH | 1,292,225 | 1,292,225 |
| INTERNATIONAL EQUITY COMPOSITE FD - VANGUARD DEVELOPED MKTS - 59,226.368 SH | 912,086 | 912,086 |
| US EQUITY COMPOSITE FUND - DFA SMALL CAP VALUE - 27,606.881 SH | 1,240,653 | 1,240,653 |
| US EQUITY COMPOSITE FUND - DFA US CORE EQUITY - 38,950.694 SH | 1,404,562 | 1,404,562 |
| US EQUITY COMPOSITE FUND - JACKSON SQUARE SMID GROWTH - 42,845.733 SH | 798,216 | 798,216 |
| US EQUITY COMPOSITE FUND - VULCAN LARGE VALUE - 48,742.747 SH | 1,155,691 | 1,155,691 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EMERGING MARKETS COMPOSITE FUND - SUSTAINABLE CAPITAL AFRICA ALPHA FUND | FMV | 1,537,494 | 1,537,494 |
| EMERGING MARKETS COMPOSITE FUND - WESTWOOD EMERGING MKTS | FMV | 2,423,913 | 2,423,913 |
| FIXED INCOME FUND - OHA DIVERSIFIED CREDIT STRATEGIES | FMV | 54,824 | 54,824 |
| GLOBAL FIXED INCOME - COLCHESTER GLOBAL BOND FUND | FMV | 1,689,904 | 1,689,904 |
| GLOBAL/SELECT STRATEGIES FUND - FORAGER FUND LP | FMV | 1,697,326 | 1,697,326 |
| GLOBAL/SELECT STRATEGIES FUND - FPR PARTNERS | FMV | 1,235,307 | 1,235,307 |
| GLOBAL/SELECT STRATEGIES FUND - HEARD HIGH CONVICTION LONG ONLY | FMV | 1,845,468 | 1,845,468 |
| GLOBAL/SELECT STRATEGIES FUND - KONTIKI LONG ONLY | FMV | 1,416,926 | 1,416,926 |
| GLOBAL/SELECT STRATEGIES FUND - SHAWSPRING PARTNERS | FMV | 1,109,273 | 1,109,273 |
| HEDGE FUNDS COMPOSITE - CANYON VALUE REALIZATION FUND | FMV | 1,164,148 | 1,164,148 |
| HEDGE FUNDS COMPOSITE - FOSSE | FMV | 1,545,372 | 1,545,372 |
| HEDGE FUNDS COMPOSITE - NITORUM OFFSHORE FUND | FMV | 1,265,656 | 1,265,656 |
| HEDGE FUNDS COMPOSITE - PERTENTO FUND | FMV | 1,545,016 | 1,545,016 |
| INTERNATIONAL EQUITY COMPOSITE FUND - ICHIGO JAPAN FUND B | FMV | 1,335,783 | 1,335,783 |
| INTERNATIONAL EQUITY COMPOSITE FUND - NORDFLINT | FMV | 1,575,659 | 1,575,659 |
| INTERNATIONAL EQUITY COMPOSITE FUND - WELLINGTON CONTRARIAN INTL VALUE | FMV | 3,444,869 | 3,444,869 |
| PRIVATE EQUITY COMPOSITE - BLUE WOLF CAPITAL FUND V-A | FMV | 132,134 | 132,134 |
| PRIVATE EQUITY COMPOSITE - CONSONANCE PRIVATE EQUITY II | FMV | 634,686 | 634,686 |
| PRIVATE EQUITY COMPOSITE - DIGITAL ALPHA FUND I | FMV | 1,291,140 | 1,291,140 |
| PRIVATE EQUITY COMPOSITE - RCP FUND VIII | FMV | 775,004 | 775,004 |
| PRIVATE EQUITY COMPOSITE - RENEGADE PARTNERS II | FMV | 90,110 | 90,110 |
| PRIVATE EQUITY COMPOSITE - TIFF PRIVATE EQUITY PARTNERS 2008, LLC | FMV | 211,426 | 211,426 |
| PRIVATE EQUITY COMPOSITE - TIFF PRIVATE EQUITY PARTNERS 2009, LLC | FMV | 53,056 | 53,056 |
| PRIVATE EQUITY COMPOSITE - TIFF PRIVATE EQUITY PARTNERS 2011, LLC | FMV | 860,451 | 860,451 |
| PRIVATE EQUITY COMPOSITE - USV CLIMATE 2022 | FMV | 84,739 | 84,739 |
| PRIVATE EQUITY COMPOSITE - VENBIO GLOBAL STRATEGIC FUND IV | FMV | 194,290 | 194,290 |
| PRIVATE EQUITY COMPOSITE - WARBURG PINCUS PRIVATE EQUITY XII | FMV | 793,574 | 793,574 |
| REAL ESTATE - BPG FUND IX | FMV | 91 | 91 |
| REAL ESTATE - CROW REAL ESTATE FUND VIII-A | FMV | 49,395 | 49,395 |
| REAL ESTATE - PATRON FUND V | FMV | 422,980 | 422,980 |
| US EQUITY COMPOSITE FUND - DILATION OFFSHORE LONG FUND | FMV | 2,116,171 | 2,116,171 |
| US EQUITY COMPOSITE FUND - METIS US EQUITY INDEX PORTFOLIO | FMV | 2,132,256 | 2,132,256 |
| US EQUITY COMPOSITE FUND- AFR CONCENTRATED VALUE | FMV | 1,437,201 | 1,437,201 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNITURE & EQUIPMENT | 54,122 | 37,872 | 16,250 | 16,250 |
| COMPUTER SOFTWARE | 749 | 749 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 8,045 | 0 | 9,463 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 20,000 | 20,000 | 20,000 |
| OPERATING RIGHT OF USE ASSET | 116,606 | 65,019 | 65,019 |
| Description | Amount |
|---|---|
| DEFERRED EXCISE TAX ADJUSTMENT | 16,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE FEES | 589,571 | 29,188 | 546,725 | |
| OFFICE EXPENSE | 23,821 | 1,191 | 23,152 | |
| DUES AND SUBSCRIPTIONS | 19,464 | 0 | 43,039 | |
| BANK CHARGES | 197 | 197 | 0 | |
| LLC EIN 20-3377269 - INVESTMENT EXPENSES | 0 | 348 | 0 | |
| LLC EIN 26-0724017 - INVESTMENT EXPENSES | 0 | 3,445 | 0 | |
| LLC EIN 26-3319245 - INVESTMENT EXPENSES | 0 | 4,820 | 0 | |
| LLC EIN 27-3616351 - INVESTMENT EXPENSES | 0 | 20,598 | 0 | |
| LLC EIN 37-1973129 - INVESTMENT EXPENSES | 0 | 17,364 | 0 | |
| LLC EIN 83-3482023 - INVESTMENT EXPENSES | 0 | 13,408 | 0 | |
| LP EIN 26-1073624 - INVESTMENT EXPENSES | 0 | 13,739 | 0 | |
| LP EIN 45-3145455 - INVESTMENT EXPENSES | 0 | 23,520 | 0 | |
| LP EIN 47-1232697 - INVESTMENT EXPENSES | 0 | 11,395 | 0 | |
| LP EIN 47-4299035 - INVESTMENT EXPENSES | 0 | 4,717 | 0 | |
| LP EIN 81-0802581 - INVESTMENT EXPENSES | 0 | 12 | 0 | |
| LP EIN 81-1442775 - INVESTMENT EXPENSES | 0 | 14 | 0 | |
| LP EIN 81-2647574 - INVESTMENT EXPENSES | 0 | 77 | 0 | |
| LP EIN 82-3810942 - INVESTMENT EXPENSES | 0 | 824 | 0 | |
| LP EIN 84-4268092 - INVESTMENT EXPENSES | 0 | 23,258 | 0 | |
| LP EIN 86-2388155 - INVESTMENT EXPENSES | 0 | 16,527 | 0 | |
| LP EIN 86-2421429 - INVESTMENT EXPENSES | 0 | 10,943 | 0 | |
| LP EIN 87-1342435 - INVESTMENT EXPENSES | 0 | 9,780 | 0 | |
| LP EIN 88-1599543 - INVESTMENT EXPENSES | 0 | 21,881 | 0 | |
| LP EIN 88-3357954 - INVESTMENT EXPENSES | 0 | 19,013 | 0 | |
| LP EIN 98-1350296 - INVESTMENT EXPENSES | 0 | 17,501 | 0 | |
| PARTNERSHIP EIN 36-7324183 - INVESTMENT EXPENSES | 0 | 3 | 0 | |
| PARTNERSHIP EIN 47-2399816 - INVESTMENT EXPENSES | 0 | 980 | 0 | |
| PARTNERSHIP EIN 85-3327624 - INVESTMENT EXPENSES | 0 | 381 | 0 | |
| LESS, PASSTHROUGH UBI INVESTMENT EXPENSE | 0 | -937 | 0 | |
| LESS, EXPENSES ALLOCABLE TO UBI | 0 | -5,324 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME | 299,626 | 299,626 | 299,626 |
| PASS-THROUGH ALLOCATION ON BOOKS | 109,094 | 0 | 109,094 |
| LLC EIN 20-3377269 | 0 | -3,039 | 0 |
| LLC EIN 26-0724017 | 0 | 1,091 | 0 |
| LLC EIN 26-3319245 | 0 | 1,421 | 0 |
| LLC EIN 27-3616351 | 0 | 7,768 | 0 |
| LP EIN 26-1073624 | 0 | 1,179 | 0 |
| LP EIN 45-3145455 | 0 | -770 | 0 |
| LP EIN 47-4299035 | 0 | 157 | 0 |
| LP EIN 82-3810942 | 0 | 2,305 | 0 |
| LP EIN 86-2421429 | 0 | -496 | 0 |
| LP EIN 90-0762983 | 0 | -106 | 0 |
| PARTNERSHIP EIN 36-7324183 | 0 | -87,173 | 0 |
| PARTNERSHIP EIN 47-2399816 | 0 | 13,853 | 0 |
| REMOVE, PASS-THROUGH UBI OTHER INCOME | 0 | -6,740 | 0 |
| UNRELATED BUSINESS INCOME TAX REFUND | 2,624 | 2,624 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 4,730,344 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OPERATING LEASE LIABILITY | 131,545 | 73,418 |
| DEFERRED FEDERAL EXCISE TAX LIABILITY | 0 | 16,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAMMATIC CONSULTANTS | 63,787 | 0 | 63,787 | |
| COMMUNICATIONS CONSULTANT | 45,563 | 0 | 45,563 | |
| WEBSITE CONSULTANT | 7,500 | 0 | 7,500 | |
| ALTERNATIVE INVESTMENT - INVESTMENT FEES | 162,937 | 162,937 | 0 | |
| INVESTMENT ADVISORY | 87,884 | 87,884 | 0 | |
| IT CONSULTING | 29,468 | 1,473 | 27,515 | |
| CUSTODIAN FEES | 8,355 | 8,355 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PF EXCISE TAX | 16,000 | 0 | 0 | |
| FOREIGN TAXES PAID | 2,170 | 2,170 | 0 | |
| LLC EIN 20-3377269 - FOREIGN TAXES | 0 | 12,143 | 0 | |
| LLC EIN 26-3319245 - FOREIGN TAXES | 0 | 64 | 0 | |
| LLC EIN 27-3616351 - FOREIGN TAXES | 0 | 11 | 0 | |
| LLC EIN 37-1973129 - FOREIGN TAXES | 0 | 8,074 | 0 | |
| LP EIN 45-3145455 - FOREIGN TAXES | 0 | 614 | 0 | |
| PARTNERSHIP EIN 36-7324183 - FOREIGN TAXES | 0 | 773 | 0 | |
| PARTNERSHIP EIN 47-2399816 - FOREIGN TAXES | 0 | 22,012 | 0 | |
| PARTNERSHIP EIN 85-3327624 - FOREIGN TAXES | 0 | 4 | 0 |