| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SECURITIES | 25,970,358 | 25,970,358 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKSTONE REAL ESTATE PARTNERS VII | FMV | 494,160 | 494,160 |
| STRATEGIC PARTNERS FUND V, LP | FMV | 283,284 | 283,284 |
| CYPRESS PERFORMANCE GROUP LLC | FMV | 6,124,056 | 6,124,056 |
| SHARPVUE | FMV | 237,513 | 237,513 |
| CAMDEN PARTNERS STRATEGIC FUND VI, LP | FMV | 529,114 | 529,114 |
| FIRSTMARK CAPITAL OF III, LP | FMV | 262,491 | 262,491 |
| SEVENTH CINVEN FUND (NO 1) LP | FMV | 119,305 | 119,305 |
| STRATEGIC PARTNERS V COMMUNICATIONS | FMV | 8,300 | 8,300 |
| 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 |
| Description | Amount |
|---|---|
| UNREALIZED ACTIVITY | 1,725,438 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CHARLES SCHWAB FEES | 75 | 75 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STRATEGIC V | 22,401 | 22,401 | 22,401 |
| STRATEGIC PARTNERS FUND V, LP | 10,822 | 10,822 | 10,822 |
| BREP VII ALBERTA FEEDER (OFFSHORE) F AIV2 | 1,811 | 1,811 | 1,811 |
| BREP VII ALBERTA FEEDER (OFFSHORE) F-NQ LP | 12,933 | 12,933 | 12,933 |
| CYPRESS PERFORMANCE GROUP, LLC | 202,249 | 202,249 | 202,249 |
| BLACKSTONE REAL ESTATE PARTNERS VII.F | 591 | 591 | 591 |
| SHARPVUE | 6,293 | 6,293 | 6,293 |
| BREP VII ALBERTA | 4,574 | 4,574 | 4,574 |
| SEVENTH CINVEN | -16,524 | -16,524 | -16,524 |
| FIRSTMARK | -2,508 | -2,508 | -2,508 |
| STRATEGIC V COMM AIV | -27 | -27 | -27 |
| CAMDEN PARTNERS STRATEGIC FUND VI, LP | -57,533 | -57,533 | -57,533 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 36,000 | 0 | 36,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 101,928 | 0 | 0 |