| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SECURITIES | 21,071,811 | 21,071,811 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKSTONE REAL ESTATE PARTNERS VII | FMV | 724,524 | 724,524 |
| CHESAPEAKE INVESTMENTS II LP | FMV | 56 | 56 |
| CHESAPEAKE INVESTMENTS III LP | FMV | 42,363 | 42,363 |
| CS STRATEGIC PARTNERS V | FMV | 370,578 | 370,578 |
| CYPRESS PERFORMANCE GROUP LLC | FMV | 9,066,200 | 9,066,200 |
| GOLDMAN SACHS DEVELOPING MARKETS REAL ESTATE COMPANY | FMV | 9,488 | 9,488 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REINVESTMENT/LOAN RECEIVABLE | 1,000,000 | 1,000,000 | 1,000,000 |
| RECEIVABLE | 9,546 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 5,493,817 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ACCOUNT FEES | 300 | 300 | 0 | |
| ACCOUNTANT FEES | 7,500 | 7,500 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CHESAPEAKE INVESTMENTS II LP | 151,290 | 151,290 | 151,290 |
| CHESAPEAKE INVESTMENTS III LP | -13,474 | -13,474 | -13,474 |
| STRATEGIC PARTNERS FUND V, LP | 7,792 | 7,792 | 7,792 |
| STRATEGIC PARTNERS V COMMUNICATIONS AIV, LP | -48 | -48 | -48 |
| BREP VII ALBERTA FEEDER (OFFSHORE) F LP | 22,877 | 22,877 | 22,877 |
| BREP VII ALBERTA FEEDER (OFFSHORE) F-AIV 2 LP | 2,373 | 2,373 | 2,373 |
| BREP VII ALBERTA FEEDER (OFFSHORE) F-NQ LP | 9,546 | 9,546 | 9,546 |
| CYPRESS PERFORMANCE GROUP, LLC | 297,569 | 297,569 | 297,569 |
| BLACKSTONE REAL ESTATE PARTNERS VII.F | -754 | -754 | -754 |
| BLACKSTONE REAL ESTATE PARTNERS VII.F-NQ LP | -15 | -15 | -15 |
| BREP VII-TS LP | 14 | 14 | 14 |
| GAIN TO 990-T | -81,632 | -81,632 | -81,632 |
| OTHER OFFSHORE INCOME | 2,912 | 2,912 | 2,912 |
| OTHER PASS THROUGH - 990-T | 81,632 | 81,632 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 7,945 | 7,945 | 0 |