| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Alpine Heritage Fund | FMV | 148,000 | |
| Turner-Agassi Charter School Fund | FMV | 120,017 | 15,870 |
| Morgan Creek BRIC Private | FMV | 157,125 | |
| JCR Capital | FMV | 660,458 | 913,319 |
| Narrow River Ararat Fund | FMV | 1,500,000 | 1,695,895 |
| 21VC Fund II | FMV | 607,391 | 168,790 |
| Morgan Creek Partners III | FMV | 578,800 | 796,737 |
| Mill Creek Management | FMV | 3,611,500 | 3,611,500 |
| Prophecy Trading Advisors | FMV | 1,282,221 | 1,670,222 |
| CommonFund Natural Resources IX | FMV | 1,199,405 | 1,359,544 |
| TCA Global Credit Fund | FMV | 1,358,853 | 1,925,569 |
| Turner Agassi II | FMV | 661,112 | 859,439 |
| Suvretta Long Fund | FMV | 2,000,000 | 2,759,870 |
| CRG Partners III | FMV | 1,062,286 | 1,544,413 |
| Lunar Capital Partners IV | FMV | 1,558,245 | 1,391,376 |
| Sciens Real Assets Offshore | FMV | 142,698 | |
| Vietnam Investments | FMV | 654,708 | 828,730 |
| Balbec Insolve | FMV | 459,861 | 655,697 |
| Emerald Creek | FMV | 2,509,883 | 2,664,807 |
| Emergent Indonesia Fund | FMV | 1,243,494 | 1,040,681 |
| Enlightenment Capital | FMV | 1,324,408 | 2,485,362 |
| SBC Latin America Housing | FMV | 1,980,845 | 1,632,315 |
| Tiger Pacific Fund | FMV | 2,000,000 | 2,290,103 |
| Morgan Stanley | FMV | 2,234,157 | 2,234,157 |
| HASelect-Merger Arbitrage Fund | FMV | 99,918 | |
| HASelect Life Fund Carlisle | FMV | 891,175 | 1,592,808 |
| HBC Mega Trends | FMV | 819,328 | 1,307,329 |
| Morgan Creek Private Opp - Didi | FMV | 974,516 | 986,094 |
| Morgan Creek Partners SPV-AEPB | FMV | 11,552 | |
| Oak Street | FMV | 696,113 | 752,604 |
| Commonfund Secondary II | FMV | 1,071,810 | 1,853,675 |
| Vector Capital | FMV | 1,084,349 | 1,096,311 |
| CRG Partners IV | FMV | 402,233 | 547,171 |
| Pravati Capital IV | FMV | 1,016,411 | 1,020,121 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 230,783 | 230,783 | ||
| Morgan Creek Partners III | 11,046 | 11,046 | ||
| JCR Real Estate Partners | 24,540 | 24,540 | ||
| Morgan Creek Partners - AEPB | 14,607 | 14,607 | ||
| Oak Street Added Alpha | 5,234 | 5,234 | ||
| Emergent Indonesia Fund | 54,825 | 54,825 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Vietnam Investments III | 1,101 | 1,101 | |
| Sciens Aviation Fund | 246 | 246 | |
| Common Fund Natural Resources IX | 152,392 | 152,392 | |
| Common Fund Secondary Partners II | 12,496 | 12,496 | |
| HA Select Merger Arbitrage Fund | 631 | 631 | |
| HA Select Life Fund II | 19,373 | 19,373 | |
| Pravati IV | 72,283 | 72,283 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HA Select Life Fund II | 56,517 | 56,517 | ||
| CommonFund Natural Resource Fund IX | 102,672 | 102,672 | ||
| JCR Commercial Real Estate Fund | 331 | 331 | ||
| Morgan Creek Partners III | 19,466 | 19,466 | ||
| Vietnam Investments III | 22,944 | 22,944 | ||
| HA Select Merger Arbitrage Fund | 33,070 | 33,070 | ||
| Morgan Creek Private Opportunity-SPV Didi | 13,715 | 13,715 | ||
| Morgan Creek Private Opportunity-SPV AEPB | 2,994 | 2,994 | ||
| Turner Agassi Charter School Fund I | 1,646 | 1,646 | ||
| Turner Agassi Charter School Fund II | 19,648 | 19,648 | ||
| 21st Century Venture Capital | 2,316 | 2,316 | ||
| CommonFund Secondary II | 57,314 | 57,314 | ||
| Oak Street Emerging Manager | 16,480 | 16,480 | ||
| Sciens Real Asset | 14,306 | 14,306 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Excise Tax on Investment Income | 45,000 | 45,000 | ||
| Foreign Tax on Investment Income | 9,380 | 9,380 |