| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AGRO Vision Corp | 388,400 | 736,678 |
| Azevan Pharmaceuticals | 58,620 | 58,620 |
| Lensgen, Inc | 50,000 | 50,000 |
| Viskase Cos Inc | 46,652 | 13,348 |
| MM Can USA Inc. | 13,612 | 13,612 |
| Media Lab | 472,462 | 472,462 |
| Columbia Care Inc. | 200,000 | 200,000 |
| Columbia Care Inc. | 84,929 | 109,190 |
| Indus Holdings Inc. | 25,007 | 26,389 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Ribbit Capital II, L.P. | FMV | 195,354 | 969,965 |
| J.P. Morgan PEG Digital Growth Fund Offshore Special II LP | FMV | 395,461 | 172,901 |
| Warburg Pincus Energy Private Investors Offshore 1, L.P. | FMV | 370,458 | 252,834 |
| Leafline Industries, LLC | FMV | 24,170 | 24,170 |
| Cortland Partners Fund II, LLC | FMV | 0 | 731,249 |
| Brickman Fund VI, LP | FMV | 338,559 | 339,514 |
| CB Ribbit Opp I LLC | FMV | 50,737 | 654,600 |
| MD VII PE Access LP | FMV | 182,322 | 251,068 |
| SR Upstate, LLC | FMV | 219,721 | 219,721 |
| Pegasus Credit Company, LLC | AT COST | 600,000 | 600,000 |
| GPS Security LLC | FMV | 82,719 | 82,719 |
| Hypur Ventures, L.P. | FMV | 197,829 | 197,829 |
| PM23, LLC | FMV | 185,389 | 185,389 |
| Core Senior Lending Offshore Fund | FMV | 474,406 | 451,713 |
| Alba Finance LLC | FMV | 336 | 336 |
| BIWKC LLC | FMV | 50,708 | 50,708 |
| Global Dental Services Limited | FMV | 306,417 | 306,417 |
| Medmen Opportunity Fund II Lp | FMV | 153,157 | 25,573 |
| Trophy Hunter Colorado, LLC | FMV | 273,926 | 775,659 |
| Gotham Green Fund 1 (Q), LP | FMV | 347,192 | 355,284 |
| Merida Capital Partner II, LP | FMV | 191,109 | 191,109 |
| EF Tech Partners LLC | FMV | 249,525 | 249,525 |
| GPS Agro LLC | FMV | 155,193 | 155,193 |
| Troy Capital Partners SX X LLC | FMV | 728,484 | 728,484 |
| Upstate Kimball LLC | FMV | 26,927 | 26,927 |
| Contemporary Art Partners II, LP | FMV | 31,525 | 31,525 |
| Geronimo Central Valley Opportunity Fund LLC | FMV | 418,625 | 418,625 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 32,459 | 32,459 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Liquid Genomics, Inc. | 84,855 | 84,855 | 84,855 |
| Due from Maxim Income Opportunity Fund I | 3,802 | 0 | 0 |
| RealCrowd, Inc. | 50,000 | 50,000 | 50,000 |
| Outcome MD | 70,833 | 70,833 | 70,833 |
| Due from Columbia Care Inc. | 0 | 3,996 | 3,996 |
| Due from Geronimo C V Opp Fund LLC | 0 | 5,803 | 5,803 |
| Columbia Care (note) | 0 | 150,000 | 150,000 |
| LPF JV LLC | 0 | 300,246 | 300,246 |
| Navy Capital Green Int'l Ltd | 0 | 150,000 | 150,000 |
| MediaLab Inc. Loan | 0 | 53,490 | 53,490 |
| Description | Amount |
|---|---|
| Book to tax differences | 1,641,966 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Nondeductible expenses | 20,378 | 0 | 0 | 0 |
| Bank fees | 2,540 | 0 | 0 | 0 |
| Ordinary loss - CB Ribbit Opportunity I, LLC | 999 | 999 | 0 | 0 |
| Ordinary loss - Hypur Ventures, LP | 4,770 | 4,770 | 0 | 0 |
| Ordinary loss - GPS Security, LLC | 69 | 69 | 0 | 0 |
| Ordinary loss - BIWKC LLC | 106 | 106 | 0 | 0 |
| Ordinary loss - Trophy Hunter Colorado, LLC | 2,147 | 2,147 | 0 | 0 |
| Ordinary loss - Cortland Partners Fund II, LLC | 17,679 | 17,679 | 0 | 0 |
| Ordinary loss - Brickman Fund VI LP | 7,344 | 7,344 | 0 | 0 |
| Ordinary loss - EF Tech Partners, LP | 135 | 135 | 0 | 0 |
| Ordinary loss - SR Upstate LLC | 2,545 | 2,545 | 0 | 0 |
| Ordinary loss - MD VII PE Access LP | 3,660 | 3,660 | 0 | 0 |
| Filing fee | 750 | 375 | 0 | 375 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Ordinary income - Leafline Labs, LLC | 24,823 | 24,823 | |
| Ordinary income - Gotham Green Fund 1 (Q), LP | 53,611 | 53,611 | |
| Ordinary income - Maxim income Opportunity Fund I L.P. | 11,040 | 11,040 | |
| Ordinary income - BW Solana Vista, LLC | 6,212 | 6,212 | |
| Ordinary income - Core Senior Lending Offshore Fund (PB), L.P. | 30,046 | 30,046 | |
| Ordinary income - Ribbit Capital II | 24,039 | 24,039 | |
| Ordinary income - Medmen Opportunity Fund II LP | 597 | 597 | |
| Ordinary income - Merida Capital Partners II, LP | 77,354 | 77,354 | |
| Ordinary income - GPS Agro LLC | 13,794 | 13,794 | |
| Ordinary income - PM23, LLC | 5,488 | 5,488 | |
| Ordinary income - Upstate Kimball LLC | 4,023 | 4,023 | |
| Ordinary income - Contemporary Art Partners II, L.P. | 762 | 762 | |
| Ordinary income - Geronimo Central Valley Opportunity | 10,215 | 10,215 | |
| Ordinary income - LPF JV, LLC | 246 | 246 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Other liabilities | 0 | 16,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal taxes | 13,160 | 0 | 0 | 0 |