| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 31,500 | 9,450 | 22,050 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STIFEL (6266) | AT COST | 20,198,646 | 20,418,719 |
| STIFEL (3192) | AT COST | 133,536 | 75,038 |
| VANGUARD (ENDOWMENT) | AT COST | 72,613,047 | 80,185,919 |
| STIFEL (9920) | AT COST | 26,960,658 | 31,986,986 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN WHITE ROSE IMPACT FUND LP | 1,237,501 | 1,564,559 | 1,564,559 |
| INVESTMENT IN COMMONFUNDS CAP GLOBAL PEP LP | 221,674 | 863,083 | 863,083 |
| INVESTMENT IN COMMONFUNDS CAP VENTURE PTR XIV LP | 787,593 | 1,311,060 | 1,311,060 |
| INVESTMENT IN COMMONFUNDS PE | 122,000 | 382,000 | 382,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 1,489 | 0 | 1,489 | |
| INSURANCE | 11,404 | 0 | 11,404 | |
| WHITE ROSE IMPACT FUND LP | 859 | 859 | 0 | |
| COMMONFUND CAP VENTURE PARTNERS LP (K-1 ORD) | 4 | 4 | 0 | |
| COMMONFUND CAP GLOBAL PEP LP (K-1 OTHER) | -382 | -382 | 0 | |
| COMMONFUND CAP VENTURE PARTNERS LP (K-1 OTHER) | -1,605 | -1,605 | 0 | |
| COMMONFUND CAP GLOBAL PEP LP (K-1 ORD) | 4,334 | 4,334 | 0 | |
| COMMONFUND CAP GLOBAL PEP LP (K-1 SEC 179) | 45 | 45 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES (STIFEL) | 131,159 | 131,159 | 0 | |
| INVESTMENT MANAGEMENT FEES (VANGUARD) | 114,943 | 114,943 | 0 | |
| MANAGEMENT FEES (YCCF) | 12,500 | 3,750 | 8,750 | |
| INVESTMENT MANAGEMENT FEES (WHITE ROSE) | 66,117 | 66,117 | 0 | |
| INVESTMENT MANAGEMENT FEES (CF VENTURES) | 68,385 | 68,385 | 0 | |
| INVESTMENT MANAGEMENT FEES (CF GLOBAL) | 67,512 | 67,512 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 70,841 | 70,841 | 0 | |
| EXCISE TAXES | 250,000 | 250,000 | 0 |