| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Untracht Early LLC | 93,917 | 46,958 | 37,567 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Abbvie Inc 3.2% 11/06/2022 | 525,934 | 525,934 |
| Agilent Technologies, Inc 3.2% 10/01/2022 | 733,390 | 733,390 |
| Air Lease Corp 2.5% 03/01/2021 Sr Lien S&P Bbb | 96,082 | 96,082 |
| Amazon.com, Inc 2.4% 02/22/2023 | 526,100 | 526,100 |
| Apple Inc 2.45% 08/04/2026 | 1,073,976 | 1,073,976 |
| Autozone, Inc 3.7% 04/15/2022 | 469,850 | 469,850 |
| BB&T Corporation Mtn 2.5% 08/01/2024 | 860,405 | 860,405 |
| Burlington Northern Santa Fe 3.05% 03/15/2022 | 724,101 | 724,101 |
| Crown Castle Intl Corp 5.25% 01/15/2023 | 615,153 | 615,153 |
| Dominion Resources, Inc 3.9% 10/01/2025 | 1,145,930 | 1,145,930 |
| Dowdupont Inc 4.205% 11/15/2023 | 609,737 | 609,737 |
| Fiserv, Inc 2.75% 07/01/2024 | 625,335 | 625,335 |
| General Motors Financial Compa Frn 04/09/2021 | 601,859 | 601,859 |
| GS Financial Square Treasury Instruments Fund | 3,174,408 | 3,174,408 |
| Illinois Tool Works Inc 2.65% 11/15/2026 | 443,362 | 443,362 |
| International Business Machine 3.0% 05/15/2024 | 1,059,936 | 1,059,936 |
| Interpublic Group Cos 3.75% 02/15/2023 | 324,764 | 324,764 |
| Interpublic Group Cos 4.2% 04/15/2024 | 532,726 | 532,726 |
| Keybank National Association 1.25% 03/10/2023 | 511,722 | 511,722 |
| Mastercard Inc 2.0% 03/03/2025 | 774,014 | 774,014 |
| Merck & Co, Inc 2.4% 09/15/2022 | 728,579 | 728,579 |
| Moody's Corporation 4.875% 02/15/2024 | 686,668 | 686,668 |
| Oracle Corporation 2.5% 04/01/2025 | 302,683 | 302,683 |
| Pepsico Inc 2.25% 03/19/2025 | 429,826 | 429,826 |
| Philip Morris International Inc 2.875% 05/01/2024 | 647,323 | 647,323 |
| PNC Bank, National Association 3.1% 10/25/2027 | 562,992 | 562,992 |
| Republic Services Inc 2.5% 08/15/2024 | 296,264 | 296,264 |
| Republic Services Inc 2.9% 07/01/2026 | 167,913 | 167,913 |
| Roper Industries, Inc 3.125% 11/15/2022 | 314,854 | 314,854 |
| Sunoco Logistics Partner 4.25% 04/01/2024 | 131,209 | 131,209 |
| TD Ameritrade Holding Co 3.75% 04/01/2024 | 775,072 | 775,072 |
| Thermo Fischer Scientific Inc 2.95% 09/19/2026 | 673,877 | 673,877 |
| U.S. Bank National Association 2.05% 01/21/2025 | 629,725 | 629,725 |
| Verizon Communications Inc 3.5% 11/01/2024 | 416,383 | 416,383 |
| Wells Fargo & Company Hybrid Mtn 10/30/2025 | 291,880 | 291,880 |
| Wells Fargo Bank NA FRN 09/09/2022 | 376,693 | 376,693 |
| Xilinx, Inc 3.0% 03/15/2021 | 912,477 | 912,477 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Alphabet Inc Cmn Class A | 3,154,752 | 3,154,752 |
| Altimeter Growth Corp Cmn | 5,582,000 | 5,582,000 |
| CrowdStrike Holdings | 57,403 | 57,403 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees - Kirkland & Ellis | 59,611 | 0 | 59,611 | |
| Legal Fees - Other | 24,581 | 0 | 24,581 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Accel Growth Fund III LP | 771,424 | 597,395 | 597,395 |
| Accel Growth Fund IV LP | 943,690 | 1,287,063 | 1,287,063 |
| Accel Leaders Fund LP | 386,084 | 847,913 | 847,913 |
| Accel XII Strategic Ptrs LP | 501,567 | 607,764 | 607,764 |
| Addition One, LP | 0 | 5,240,423 | 5,240,423 |
| Anchorage Capital Partners | 13,279,555 | 0 | 0 |
| Andreessen Horowitz Fund VI, LP | 426,279 | 976,672 | 976,672 |
| Andreessen Horowitz LSV I | 1,058,133 | 3,992,584 | 3,992,584 |
| Apollo Accord Offshore Fund III B, LP | 0 | 1,874,869 | 1,874,869 |
| Apollo Accord Offshore Fund IV, LP | 0 | 624,676 | 624,676 |
| Apollo Total Return Fund Exempt LP | 5,146,301 | 5,086,478 | 5,086,478 |
| BDT Capital Partners Fund II (TE), LP | 15,482,360 | 15,629,715 | 15,629,715 |
| BDT Capital Partners Fund II, LP | 241,652 | 290,338 | 290,338 |
| BDT Capital Partners Fund III (TE), LP | 1,334,169 | 1,833,150 | 1,833,150 |
| Cadre - Broadway Investors LP | 1,073,842 | 756,224 | 756,224 |
| Cadre - Chatham Hill Holdings, LLC | 1,662,941 | 1,711,884 | 1,711,884 |
| Cadre - Crestleigh Investors Parallel LP | 811,200 | 968,786 | 968,786 |
| Cadre - Skyridge Investors Parallel LP | 58,932 | 0 | 0 |
| Cadre - West Putnam Investors Parallel LP | 630,369 | 607,320 | 607,320 |
| Candlestick Cayman Feeder Ltd | 5,045,591 | 6,357,261 | 6,357,261 |
| Canyon Balanced Fund (Cayman) | 10,615,860 | 7,717,372 | 7,717,372 |
| Canyon Value Realization Fund | 9,931,322 | 7,231,990 | 7,231,990 |
| CEH Feeder I | 1,697,914 | 2,327,346 | 2,327,346 |
| C-III Recovery Fund II LP | 19,610,887 | 18,533,077 | 18,533,077 |
| Coinbase Global Inc | 4,999,946 | 13,815,000 | 13,815,000 |
| D1 Capital Partners (PI Invest) | 4,805,561 | 11,718,530 | 11,718,530 |
| D1 Capital Partners Offshore | 6,563,747 | 7,314,683 | 7,314,683 |
| Diameter Offshore Fund LP | 15,230,804 | 18,634,911 | 18,634,911 |
| Distributions Receivable | 25,287,276 | 2,305,448 | 2,305,448 |
| Dividend/Interest Receivable | 0 | 92 | 92 |
| DST Global VI LP | 5,783,146 | 11,380,691 | 11,380,691 |
| DST Investments XVI LP | 3,566,237 | 3,832,687 | 3,832,687 |
| DST Opportunities Access Offshore | 2,714,043 | 3,632,920 | 3,632,920 |
| Eton Park Overseas Fund Ltd | 21,403 | 6,021 | 6,021 |
| Fortress Credit Opportunities Fund V Expansion (B) LP Subscription | 0 | 491,728 | 491,728 |
| Frankford TX Investors LP | 513,390 | 506,044 | 506,044 |
| Fundersclub 3DJ LLC | 2,529,000 | 6,719,000 | 6,719,000 |
| Greenoaks Capital MS/Blackwell | 923,714 | 2,928,954 | 2,928,954 |
| Greenoaks Capital MS/Cathedral Spire | 4,029,475 | 4,024,728 | 4,024,728 |
| Greenoaks Capital MS/Mooney Bridge | 4,898,374 | 5,843,764 | 5,843,764 |
| Greenoaks Capital MS/Osler | 687,206 | 2,190,844 | 2,190,844 |
| Greenoaks Capital MS/Vincefinkel | 7,726,617 | 7,716,920 | 7,716,920 |
| Greenoaks Capital Opportunities Fund II | 1,642,650 | 0 | 0 |
| Greenoaks Capital Opportunities Fund III LP | 0 | 1,004,936 | 1,004,936 |
| Greenoaks Opportunities II | 0 | 3,886,816 | 3,886,816 |
| Highfields Capital Ltd | 8,787 | 0 | 0 |
| JADOFF Investments, LP | 0 | 5,172,501 | 5,172,501 |
| Kensico Offshore Fund II | 19,772 | 0 | 0 |
| Legacy Venture VIII LLC | 4,046,663 | 6,748,333 | 6,748,333 |
| Lincoln CA Investors LP | 288,109 | 332,923 | 332,923 |
| Melvin Capital Offshore | 20,055,394 | 30,750,881 | 30,750,881 |
| Murray TOD Investors | 641,715 | 41,630 | 41,630 |
| Northwood Real Estate Partners | 9,866,433 | 10,002,093 | 10,002,093 |
| Orange Center Tower Investors | 660,808 | 585,601 | 585,601 |
| Oz Enhanced Overseas Fund Ltd | 451,090 | 0 | 0 |
| PEG Digital Growth Fund II Offshore, LP | 1,944,447 | 864,506 | 864,506 |
| PEG Digital Growth Fund Offshore LP | 90,290 | 75,270 | 75,270 |
| PEG Secondary Pvt Eqty Investors II Offshore Spec LP | 2,229,600 | 1,493,400 | 1,493,400 |
| PEG Secondary Pvt Eqty Investors Offshore Spec LP | 1,317,654 | 1,207,530 | 1,207,530 |
| Quadro Ptrs (Cadre Series B) | 1,375,535 | 1,375,534 | 1,375,534 |
| Redwood Offshore Flagship | 4,955,932 | 5,496,005 | 5,496,005 |
| Redwood Offshore Opportunity Fund | 5,248,434 | 5,835,615 | 5,835,615 |
| Schaumburg CC Investors | 704,620 | 651,604 | 651,604 |
| Sculptor Credit Opportunities Overseas | 3,953,941 | 1,543,566 | 1,543,566 |
| Sculptor Real Estate Credit Parallel Fund A LP- Cash Collateral | 2,268,759 | 4,172,521 | 4,172,521 |
| Sequoia - SCHF USTE, LP | 34,937,075 | 51,032,578 | 51,032,578 |
| Shadowlake Investors I LP | 857,045 | 813,199 | 813,199 |
| Skye Global Fund Ltd | 5,019,547 | 16,394,622 | 16,394,622 |
| Steadview Capital Fund | 8,616,628 | 11,639,229 | 11,639,229 |
| Stonecrest CA Investors I LP | 834,559 | 864,629 | 864,629 |
| Sugarloaf Investors Parallel | 26,677 | 0 | 0 |
| SVP Holdings LLC | 1,400,000 | 3,136,000 | 3,136,000 |
| Talkdesk | 0 | 5,000,001 | 5,000,001 |
| Tiger Global Long Opp | 5,976,064 | 7,889,012 | 7,889,012 |
| Trails TX Investors | 352,666 | 302,120 | 302,120 |
| Trident Capital VIII Parallel Fund, LP | 0 | 1,758,636 | 1,758,636 |
| Trident VII LP | 9,318,599 | 11,953,810 | 11,953,810 |
| Trive Capital III | 1,622,222 | 4,048,821 | 4,048,821 |
| Vista Equity Endeavor Fund II-A LP | 120,504 | 173,964 | 173,964 |
| Vista Equity Partners Fund VII-A, LP | 1,181,288 | 2,537,377 | 2,537,377 |
| Vista Foundation Fund IV, LP | 0 | -2,815 | -2,815 |
| WCH Q4 2018 1, LLC | 0 | 1 | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Filing Fees | 3,815 | 0 | 3,815 | |
| Insurance Fees | 6,901 | 0 | 6,901 | |
| Software | 10,729 | 0 | 10,729 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Accel Growth Fund III Strategic Partners LP | -17,493 | -17,493 | -17,493 |
| Accel Growth Fund IV LP | -19,509 | -19,509 | -19,509 |
| Accel Leaders Fund LP | -85 | -85 | -85 |
| Accel XII Strategic Partners LP | -8,528 | -8,528 | -8,528 |
| Addition One, LP | -92,241 | -92,241 | -92,241 |
| Andreessen Horowitz Fund VI, LP | -25,392 | -25,392 | -25,392 |
| Andreessen Horowitz Fund VII, LP | -611 | -611 | -611 |
| Andreessen Horowitz LSV Fund I, LP | -27,433 | -27,433 | -27,433 |
| Apollo Total Return Fund (Exempt) LP | 138,526 | 138,526 | 138,526 |
| BDT Capital Partners Fund 3 (TE), LP | -6,413 | -6,413 | -6,413 |
| BDT Capital Partners Fund II (TE) LP | 182,330 | 182,330 | 182,330 |
| CEH Feeder I | -86,009 | -86,009 | -86,009 |
| CEH Feeder I - Foreign Currency Gain | 19,603 | 19,603 | 19,603 |
| C-III Recovery Fund II LP | 43,332 | 43,332 | 43,332 |
| DST Global VI LP | -85,506 | -85,506 | -85,506 |
| DST Investments XVI LP | -47,196 | -47,196 | -47,196 |
| Fortress Credit Opportunities Fund V Expansion (B) LP | -4,648 | -4,648 | -4,648 |
| Fund II-A Spirits, LP | -780 | -780 | -780 |
| Fundersclub 3DJ LLC | -720 | -720 | -720 |
| Greenoaks Capital MS LP - Blackwell Series | -13,822 | -13,822 | -13,822 |
| Greenoaks Capital MS LP - Cathedral Spire Series | -5,525 | -5,525 | -5,525 |
| Greenoaks Capital MS LP - Mooney Bridge Series | -8,090 | -8,090 | -8,090 |
| Greenoaks Capital MS LP - Osler Series | -8,317 | -8,317 | -8,317 |
| Greenoaks Capital MS LP - Vincefinkel Series | -11,439 | -11,439 | -11,439 |
| Greenoaks Capital Opportunities Fund II LP | -45,610 | -45,610 | -45,610 |
| Greenoaks Capital Opportunities Fund III LP | -86,534 | -86,534 | -86,534 |
| Income from PFIC - CeGeREAL SA | 14,014 | 14,014 | 14,014 |
| Income from PFIC - NW CGR SCS | 11,786 | 11,786 | 11,786 |
| Income from PFIC - NW Europe (No 1) LP | 340,219 | 340,219 | 340,219 |
| Legacy Venture VIII, LLC | -162,724 | -162,724 | -162,724 |
| Northwood Real Estate Partners TE (AIV 1) Feeder LP | -1,341 | -1,341 | -1,341 |
| Northwood Real Estate Partners TE (AIV 2) Feeder LP | 10,390 | 10,390 | 10,390 |
| Northwood Real Estate Partners TE (AIV 2016) Feeder LP | -1,164 | -1,164 | -1,164 |
| Northwood Real Estate Partners TE (AIV 4) Feeder LP | -5 | -5 | -5 |
| Northwood Real Estate Partners TE (AIV 5) Feeder LP | -13 | -13 | -13 |
| Northwood Real Estate Partners TE (AIV 7) Feeder LP | -10,979 | -10,979 | -10,979 |
| Northwood Real Estate Partners TE (AIV 8) Feeder LP | -1,204 | -1,204 | -1,204 |
| Northwood Real Estate Partners TE (AIV 9) Feeder LP | -3,665 | -3,665 | -3,665 |
| Northwood Real Estate Partners TE (AIV KNE) Feeder LP | -478 | -478 | -478 |
| Northwood Real Estate Partners TE (AIV ME) Feeder LP | -2,156 | -2,156 | -2,156 |
| Northwood Real Estate Partners TE (AIV PM) Feeder LP | -1,308 | -1,308 | -1,308 |
| Northwood Real Estate Partners TE (AIV PWF) Feeder LP | -3,860 | -3,860 | -3,860 |
| Northwood Real Estate Partners TE (AIV PWP) Feeder LP | -654 | -654 | -654 |
| Northwood Real Estate Partners TE (AIV SRP II) LP | -7,856 | -7,856 | -7,856 |
| Northwood Real Estate Partners TE (AIV SRP) LP | -1,105 | -1,105 | -1,105 |
| Northwood Real Estate Partners TE (Hotel AIV) Feeder LP | -667 | -667 | -667 |
| Northwood Real Estate Partners TE (Palace AIV) Feeder LP | -12 | -12 | -12 |
| Northwood Real Estate Partners TE AIV BCP Hotel LP | -59 | -59 | -59 |
| Northwood Real Estate Partners TE LP | 26,455 | 26,455 | 26,455 |
| SCHF USTE, LP | 1,705,147 | 1,705,147 | 1,705,147 |
| Sculptor Real Estate Credit Parallel Fund A, LP | 279,952 | 279,952 | 279,952 |
| Thru Apollo Accord Offshore Fund III B, LP | 216,224 | 216,224 | 216,224 |
| Thru PEG Secondary Private Equity Investors Offshore II | 507,795 | 507,795 | 507,795 |
| Trident VII, LP | -93,416 | -93,416 | -93,416 |
| Trident VIII Parallel Fund LP | -60,026 | -60,026 | -60,026 |
| Trive Capital Fund III-A LP | -84,101 | -84,101 | -84,101 |
| UBTI - From K-1s | -333,617 | 0 | -333,617 |
| Vista Equity Endeavor Fund II-A, LP | -54,359 | -54,359 | -54,359 |
| Vista Equity Partners Fund VII-A, LP | -70,627 | -70,627 | -70,627 |
| Vista Foundation Fund IV-A, LP | -34,986 | -34,986 | -34,986 |
| WestCap Stub II-2020 LLC | -6,280 | -6,280 | -6,280 |
| Description | Amount |
|---|---|
| Unrealized Gains/Book-Tax differences on Investments | 46,369,478 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Mgmt Fees - Goldman Sachs | 44,948 | 44,948 | 0 | |
| Investment Mgmt Fees - Willoughby Capital Holdings, LLC | 1,858,451 | 1,858,451 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Fed Tax Paid (Net of Refunds) (990-PF) | 500,000 | 0 | 0 | |
| State Taxes | 5,977 | 5,977 | 0 |