| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 80,458 | 60,344 | 20,115 |
| 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 |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CROSS SPECTRUM VALUE PARTNERS | 0 | 0 |
| ALTERYX | 0 | 0 |
| FORESCOUT TECHNOLOGIES | 1,429,450 | 1,429,450 |
| YATRA | 1,568,419 | 1,568,419 |
| VARIOUS SECURITITES IN TDA | 212,082 | 212,082 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VPC SBIC FUND I LP | FMV | 6,862,356 | 6,862,356 |
| RCP SOF II FEEDER | FMV | 5,394,974 | 5,394,974 |
| MAGNOTOD LLC | FMV | 772,105 | 772,105 |
| NOTE RECEIVABLE | FMV | 1,952,108 | 1,952,108 |
| SUPER LEAGUE GAM FKA NTH GAM | FMV | 523,139 | 523,139 |
| OT BIOAG FUND I, LLC | FMV | 400,000 | 400,000 |
| FISHING HOLE | FMV | 25,706,738 | 25,706,738 |
| ESG HOLDCO II, LLC | FMV | 2,020,327 | 2,020,737 |
| GREENOAKS CAP MS LP- CARMINE | FMV | 21,574,870 | 21,574,870 |
| OT BIOAG FUND III, LLC | FMV | 147,710 | 147,710 |
| RCP SOF III FEEDER | FMV | 269,743 | 19,743 |
| RCP DIRECT III FEEDER | FMV | 230,226 | 230,226 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 4,567 | 4,567 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST | 40 | 0 | 0 |
| FEDERAL EXCISE TAX RECEIVABLE | 42,875 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSES FROM K-1S | 0 | 767,132 | ||
| FILING FEE | 180 | 180 | ||
| PASS-THROUGH NONCASH CONT | 0 | 6,341 | ||
| PASS-THROUGH CASH CONTRIBUTION | 0 | 6,322 | ||
| BANK CHARGES | 45 | 45 | ||
| FOUNDATION BAD DEBT EXPENSE | 106,650 | 106,650 | ||
| CREDITS FROM VPC K-1 | 0 | 56,645 | ||
| MISC EXPENSE | 1 | 1 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| VPC SBIC I, LP - K-1 INCOME | -736,837 | 1,552 | |
| other interest income | 474,404 | 474,404 | |
| MAGNATOD INCOME | -711 | 2 | |
| OT BIOAG FUND I INCOME | -6,000 | 0 | |
| FISHING HOLE LTD | -936,496 | 0 | |
| RCP SOF II FEEDER | 505,978 | 0 | |
| OT BIOAG FUND III | -1,002 | 0 | |
| ESG HOLDCO II, LLC | 327 | 326 | |
| RCP DIRECT III CAYMAN FEEDER | 5,226 | 0 | |
| RCP SOF III CAYMAN FEEDER | -30,257 | 0 | |
| GREENOAKS CAPITAL MS LP- CARMINE SERIES | 6,649,870 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/(LOSS) ON INVESTMENTS | -7,353,928 |
| PRIOR PERIOD ADJUSTMENT | 5,401 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL EXCISE TAX | 0 | 46,476 |
| Item No. | 1 |
|---|---|
| Borrower's Name | VINCENT SMITH |
| Borrower's Title | |
| Original Amount of Loan | 20000 |
| Balance Due | 0 |
| Date of Note | 2017-12 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0. |
| Security Provided by Borrower | |
| Purpose of Loan | INADVERTLY DONATION PAID FOR AN OFFICER |
| Description of Lender Consideration | |
| Consideration FMV |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 219,351 | |||
| FOREIGN AND STATE TAXES | 95,890 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| FISHING HOLE LTD |
CAYMAN CORP CENTRE 27 HOSPITAL ROAD GEORGE TOWN,GRAND CAYMANKYI-9008 CJ |
99-9999999 | STOCK WAS TRANSFERRED TO A FOREIGN CORP FOR INVESTMENTS IN US COMPANY | 11,174,500 |
| Total | 11,174,500 | |||