| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX PREPARATION FEES | 162,035 | 162,035 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| LIST OF CONTROLLED ENTITY | FORM 990-PF, PART VII-A, LINE 11 | NAME: NEOTENY 3 CO-INVESTMENT I, LPEIN: 83-1960637ADDRESS: C/O PRAGUE & CO. 15 WALNUT STREET, SUITE 150 WELLESLEY, MA 02481AMOUNT OF TRANSFERS TO CONTROLLED ENTITY: $19,500EXCESS BUSINESS HOLDING: NONAME: OPENAI, LPEIN: 82-3702278ADDRESS: 3180 18TH STREET, SUITE 100 SAN FRANCISCO, CA 94110EXCESS BUSINESS HOLDING: NONAME: RBP CATALYST FUND, LPEIN: 46-4347021ADDRESS: 1807 W. 11TH STREET AUTIN, TX 78703EXCESS BUSINESS HOLDING: NO |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 180,671,193 | 180,671,193 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 431,069 | 431,069 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 06 - LUXOR CAPITAL PARTNERS OFFSHORE LTD, SERIES 2322-1 | FMV | 19,523 | 19,523 |
| 11 - ICONIQ ACCESS 37 LP | FMV | 5,202,564 | 5,202,564 |
| 12 - ICONIQ STRATEGIC PARTNERS II-B | FMV | 9,306,400 | 9,306,400 |
| 13 - PRIME FINANCE PARTNERS IV LP | FMV | 186,806 | 186,806 |
| 14 - DRAWBRIDGE SPECIAL OPPORTUNITIES OFFSHORE FUND LTD | FMV | 1,084,713 | 1,084,713 |
| 16 - CERBERUS ICQ OFFSHORE LEVERED | FMV | 34,897,550 | 34,897,550 |
| 17 - CAPRICORN HEALTHCARE & SPECIAL OPPORTUNITIES II LP | FMV | 4,360,933 | 4,360,933 |
| 27 - ENDEAVOR CATALYST II LP | FMV | 8,499,819 | 8,499,819 |
| 28 - THE RISE FUND (B) LP | FMV | 58,454,310 | 58,454,310 |
| 29 - BREVAN HOWARD | FMV | 90,057,607 | 90,057,607 |
| 30 - BREAKTHROUGH ENERGY VENTURES | FMV | 4,829,555 | 4,829,555 |
| 31 - ICONIQ STRATEGIC PARTNERS III-B | FMV | 57,706,823 | 57,706,823 |
| 33 - NEO FUND 1.0 | FMV | 4,777,587 | 4,777,587 |
| 36 - IPI DATA CENTER PARTNERS FUND | FMV | 36,274,527 | 36,274,527 |
| 38 - NEOTENY 3 CO-INVESTMENT I | FMV | 7,839,000 | 7,839,000 |
| 39 - RISE OF THE REST SEED FUND | FMV | 400,549 | 400,549 |
| 40 - SOUTH PARK COMMONS FUND | FMV | 5,356,544 | 5,356,544 |
| 41 - PEMBROKE TCM DULANEY | FMV | 5,807,930 | 5,807,930 |
| 42 - FRANKLIN TEMPLETON REAL ESTATE PARTNERS III | FMV | 3,044,456 | 3,044,456 |
| 43 - TPG GROWTH IV FOF | FMV | 868,465 | 868,465 |
| 44 - COMMON SENSE GROWTH FUND | FMV | 1,324,575 | 1,324,575 |
| 45 - ALTOS ROBLOX SPV 1 | FMV | 42,803,466 | 42,803,466 |
| 46 - NEOTENY 4 | FMV | 15,000,000 | 15,000,000 |
| 48 - LEADOUT CAPITAL | FMV | 618,144 | 618,144 |
| 49 - TOWNSEND REAL ESTATE ALPHA III | FMV | 7,111,843 | 7,111,843 |
| 50 - RBP CATALYST FUND | FMV | 4,519,520 | 4,519,520 |
| 52 - ICONIQ STRATEGIC PARTNERS IV | FMV | 35,083,499 | 35,083,499 |
| 53 - REINVENT CAPITAL FUND | FMV | 16,672,618 | 16,672,618 |
| 54 - CODA PROJECT | FMV | 25,526,037 | 25,526,037 |
| 55 - SPATIAL SYSTEMS | FMV | 162,245 | 162,245 |
| 56 - KASZEK VENTURES IV | FMV | 651,994 | 651,994 |
| 57 - KASZEK VENTURES OPPORTUNITY I | FMV | 1,358,064 | 1,358,064 |
| 58 - ENDEAVOR CATALYST III | FMV | 4,619,007 | 4,619,007 |
| 59 - RISE OF THE REST SEED FUND II | FMV | 51,176 | 51,176 |
| 60 - MIRACLE PLUS FUND I | FMV | 785,102 | 785,102 |
| 62 - DURABLE CAPITAL OFFSHORE FUND | FMV | 35,588,660 | 35,588,660 |
| 63 - MIR PARTNERS, INC. | FMV | 999,999 | 999,999 |
| 64 - MOSAIC VENTURES INVESTORS FUND | FMV | 123,469 | 123,469 |
| 65 - WAZEE STREET OPP FUND V | FMV | 947,797 | 947,797 |
| 66 - CORI INNOVATION FUND, LLC | FMV | 950,207 | 950,207 |
| 67 - MITOLAB | FMV | 279,996 | 279,996 |
| 68 - ICONIQ STRATEGIC PARTNERS V-B | FMV | 6,312,139 | 6,312,139 |
| 69 - SORNAYBITA (ACP BARITE) | FMV | 21,000,000 | 21,000,000 |
| 71 - XYZ VENTURE CAPITAL FUND, LP | FMV | 592,173 | 592,173 |
| 72 - ADDITION ONE, LP | FMV | 7,486,318 | 7,486,318 |
| 73 - GREYLOCK 16 PRINCIPALS, LP | FMV | 1,950,000 | 1,950,000 |
| 74 - NEO FUND 2.0, LP | FMV | 80,657 | 80,657 |
| 75 - SABA CAPITAL CARRY NEUTRAL TAIL | FMV | 26,296,215 | 26,296,215 |
| NORTHERN TRUST HIGH YIELD CORPS | FMV | 27,383 | 27,383 |
| NORTHERN TRUST MULTI SECTOR CRED | FMV | 911,830 | 911,830 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 57,283 | 57,283 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED TAX ASSET | 348,981 | 0 | 0 |
| UNSETTLED INVESTMENT RECEIVABLE | 86,594 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE EXPENSE | 28,294 | 28,294 | 0 | |
| INTEREST EXPENSE | 9,269 | 9,269 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALTERNATIVE INVESTMENTS | 0 | -19,587,601 | 0 |
| SABA CAPITAL CARRY NEUTRAL TAIL HEDGE OFFSHORE FUND - SUBPART F | 0 | 20,884 | 0 |
| Description | Amount |
|---|---|
| GRANTS PAYABLE | 5,588,826 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FINANCIAL ADVISORY FEES | 667,062 | 667,062 | 0 |
| Name | Address |
|---|---|
| REID HOFFMAN |
50 CALIFORNIA STREET SUITE 3550 SAN FRANCISCO,CA94111 |
| MICHELLE YEE |
50 CALIFORNIA STREET SUITE 3550 SAN FRANCISCO,CA94111 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX LIABILITY | 1,818,993 | 0 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| NEOTENY 3 CO-INVESTMENT I LP |
C/O PRAGUE CO 15 WALNUT ST STE 150 WELLESLEY,MA02481 |
83-1960637 | CONTRIBUTION TO CAPITAL | 19,500 |
| Total | 19,500 | |||