| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Atapco Financial Services, Inc. | 87,919 | 26,376 | 61,543 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Artisan Partners Sustainable Emerging Markets | AT COST | 2,038,845 | 2,292,757 |
| ASF VI | AT COST | 0 | 94,304 |
| ASF VIII | AT COST | 554,264 | 859,016 |
| AXA Secondary V | AT COST | 0 | 3,755 |
| Boston Partners Int'l Eqty | AT COST | 2,083,377 | 2,053,440 |
| Commonfund Int'l PEP VI | AT COST | 227,198 | 40,416 |
| Commonfund PEP VII | AT COST | 36,543 | 74,461 |
| Commonfund Venture VIII | AT COST | 139,524 | 164,415 |
| Ecosystem Investment Partners IV | AT COST | 368,144 | 400,230 |
| First Eagle Global | AT COST | 1,925,671 | 3,134,681 |
| Generation IM Sustainable Solutions IV | AT COST | 478,973 | 463,260 |
| High Vista (Aberdeen) International Partners | AT COST | 72,189 | 83,373 |
| High Vista (Aberdeen) Int'l Partners II | AT COST | 110,691 | 196,508 |
| High Vista (Aberdeen) Private Equity III LP | AT COST | 0 | 3,039 |
| High Vista (Aberdeen) Venture Partners VI | AT COST | 110,597 | 126,594 |
| High Vista (Aberdeeng) Private Equity IV LP | AT COST | 0 | 29,817 |
| Ironwood Int'l | AT COST | 537,809 | 1,626,964 |
| Ironwood Int'l Class A4S4 | AT COST | 88,991 | 161,019 |
| JP Morgan #7008 Equities | AT COST | 13,914,022 | 18,728,401 |
| JP Morgan Riverbridge Equities | AT COST | 763,381 | 1,325,731 |
| K5 Private Investors | AT COST | 551,277 | 900,348 |
| Lead Edge Capital VI | AT COST | 230,598 | 285,684 |
| Lighthouse Global Long | AT COST | 970,398 | 1,670,313 |
| MetWest Total Return | AT COST | 6,984,837 | 6,332,872 |
| MFS Sers Tr X Int'l Growth I | AT COST | 1,565,768 | 1,977,895 |
| New Mountain Partners VI | AT COST | 884,518 | 1,291,655 |
| Ninety One Global Franchise | AT COST | 1,037,910 | 1,701,402 |
| Oaktree Opp Fund X | AT COST | 463,806 | 476,728 |
| Oaktree Opp Fund XB | AT COST | 851,833 | 966,888 |
| Oaktree Real Estate Fd V | AT COST | 64,097 | 2,203 |
| Pathway Private Equity Partners Investors 11 | AT COST | 215,071 | 253,661 |
| RBC Fds Tr Emkt Eqty I | AT COST | 1,979,610 | 2,211,595 |
| SJF Ventures V | AT COST | 279,764 | 301,697 |
| Spur Ventures III | AT COST | 387,099 | 1,219,800 |
| Spur Ventures VI | AT COST | 765,315 | 1,065,629 |
| The Rise Fund II | AT COST | 873,302 | 1,250,144 |
| Vanguard Small Cap Value Index | AT COST | 2,039,696 | 2,235,154 |
| Vanguard Inflation Protected | AT COST | 1,005,464 | 917,290 |
| Voya Securitized Credit | AT COST | 1,684,342 | 1,566,100 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Dividend receivable | 7,451 | 7,982 | 7,982 |
| The Rise Fund II - Prefunding | 6,111 | 551 | 551 |
| High Vista Private Equity 4 - Distribution in Transit | 17,305 | 17,305 | |
| Siguler Guff III - Distribution in Transit | 56,242 | 56,242 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Equipment Maint & Expense | 2,356 | 0 | 2,356 | |
| Supplies | 211 | 0 | 211 | |
| Telephone | 2,806 | 0 | 2,806 | |
| Bank Fee | 36 | 0 | 36 | |
| Software | 4,619 | 0 | 4,619 | |
| Postage | 349 | 0 | 349 | |
| Website | 785 | 0 | 785 | |
| Dues & Subscriptions | 400 | 0 | 400 | |
| IT Support Expense | 5,482 | 0 | 5,482 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Artisan Sustainable Emerging Markets Fund | -3,387 | -3,387 | -3,387 |
| Boston Partners International Equity | -26,556 | -26,556 | -26,556 |
| Commonfund International Partners VI | -1,495 | -1,478 | -1,495 |
| Commonfund Private Equity Partners VII | -580 | -1,882 | -580 |
| Commonfund Venture Partners VI | -4,410 | -60 | -4,410 |
| Commonfund Venture Partners VIII | -977 | -959 | -977 |
| Ecosystem Investment Partners IV | 16,565 | 7,387 | 16,565 |
| High Vista (Aberdeen) International Partners LP | -12,046 | -11,924 | -12,046 |
| High Vista (Aberdeen) International Partners II LP | -2,388 | -2,388 | -2,388 |
| High Vista (Aberdeen) Private Equity III LP | -43,643 | -790 | -43,645 |
| High Vista (Aberdeen) Private Equity IV LP | -6,059 | -2,375 | -6,059 |
| High Vista (Aberdeen) Venture Partners VI LP | 8,731 | 8,724 | 8,731 |
| K5 Private Investors | -31,152 | -31,152 | -31,152 |
| Lead Edge Capital VI | -16,195 | -15,995 | -16,180 |
| New Mountain VI | -13,701 | -8,721 | -13,701 |
| New Mountain VI Aggregator | -31 | -31 | -31 |
| Oaktree Opportunities Fund X | -600 | -600 | -600 |
| Oaktree Opportunities Fund X AIF (Cayman) | -2,451 | -2,451 | -2,451 |
| Oaktree Opportunities Fund X AIF (Delaware) | -224 | -224 | -224 |
| Oaktree Opportunities Fund XB | 399 | -147 | 399 |
| Oaktree Opportunities Fund XB AIF (Cayman) | -2,406 | -4,183 | -2,406 |
| Oaktree Opportunities Fund XB AIF (Delaware) | -251 | -239 | -251 |
| Pathway Private Equity Fund Investors, 11 | -9,469 | -8,683 | -9,469 |
| Siguler Guff Distressed Opportunities Fd III | -3,719 | -3,744 | -3,719 |
| SJF Ventures V, LP | -17,222 | -17,222 | -17,222 |
| Spur Ventures III | -2,072 | -2,067 | -2,072 |
| Spur Ventures VI | -25,792 | -25,829 | -25,792 |
| The Rise Fund II | -15,242 | -15,242 | -15,242 |
| The Rise Fund II Cayfir AIV 1-B | -38 | -38 | -38 |
| The Rise Fund II DE AIV I | -37 | -37 | -37 |
| The Rise Fund II SF AIV I | 5,189 | 5,189 | 5,189 |
| Ecosystem Investment Partners IV | 1,602 | 1,602 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Mercer Advisory | 89,513 | 89,513 | 0 | |
| JP Morgan RiverBridge | 13,691 | 13,691 | 0 | |
| JP Morgan #7008 | 20,161 | 20,161 | 0 | |
| Executive Search - Consulting Fee | 22,973 | 0 | 22,973 | |
| Other Investment Fees | 46,465 | 46,465 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Tax | 21,126 | 21,126 | 0 | |
| Federal Withholding | 1,403 | 0 | 0 | |
| State Withholding | 32 | 32 | 0 | |
| Excise Tax | 25,000 | 0 | 0 |