| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIRSTRUST BANK CERTIFICATE OF DEPOSIT | FMV | 1,041,493 | 1,041,493 |
| NOTE RECEIVABLE - BBR VII | FMV | 13,847,001 | 13,847,001 |
| PIPER SANDLER MM | FMV | 101,433 | 101,433 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CORPORATE/AGENCY BONDS | 4,976,390 | 9,157,550 | 9,157,550 |
| FULTON FINANCIAL CORP | 0 | 1,475,650 | 1,475,650 |
| HAVERFORD - EQUITY INVESTMENTS | 16,563,070 | 22,356,485 | 22,356,485 |
| INVESTMENT IN GLOBAL OPPORTUNITY PHILA FUND I | 192,726 | 586,884 | 586,884 |
| INVESTMENT IN OSAGE UNIVERSITY PARTNERS I | 319,628 | 305,510 | 305,510 |
| INVESTMENT IN OSAGE UNIVERSITY PARTNERS II | 359,379 | 398,194 | 398,194 |
| INVESTMENT IN OSAGE UNIVERSITY PARTNERS III | 119,479 | 200,210 | 200,210 |
| INVESTMENT IN OSAGE VENTURE PARTNERS V | 36,250 | 123,793 | 123,793 |
| INVESTMENT IN RITTENHOUSE VENTURES II, LP | 162,778 | 181,221 | 181,221 |
| ISRAEL BONDS | 0 | 2,000,000 | 2,000,000 |
| RADCLIFFE INTERNATIONAL SPAC | 0 | 4,888,980 | 4,888,980 |
| RADCLIFFE ULTRA SHORT DURATION | 10,692,621 | 11,313,053 | 11,313,053 |
| VANGUARD FUNDS | 86,165,039 | 95,513,210 | 95,513,210 |
| ARROWMARK GLOBAL | 0 | 52,414 | 52,414 |
| BRIGHTSTAR CAPITAL PARTNERS II | 0 | 304,631 | 304,631 |
| GOLUB CAPITAL PARTNERS 14 | 0 | 437,500 | 437,500 |
| HARBERT VII FUND | 0 | 592,535 | 592,535 |
| LIGHT STREET BEACON II | 0 | 442,000 | 442,000 |
| PRITZKER PRIVATE CAPITAL | 0 | 382,061 | 382,061 |
| RA CAPITAL HEALTHCARE | 0 | 2,000,000 | 2,000,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER EXPENSE | 2,997 | 0 | 2,997 | |
| CONSULTING FEES | 411,019 | 0 | 411,019 | |
| DUES AND SUBSCRIPTIONS | 10,354 | 0 | 10,354 | |
| EQUIPMENT | 4,327 | 0 | 4,327 | |
| EXPENSES FROM K1 - GLOBAL OPPORTUNITIES FUND | 9,293 | 9,293 | 0 | |
| EXPENSES FROM K1 - OSAGE UNIVERSITY PARTNERS I | 404 | 404 | 0 | |
| EXPENSES FROM K1 - OSAGE UNIVERSITY PARTNERS II | 10,431 | 10,431 | 0 | |
| EXPENSES FROM K1 - OSAGE UNIVERSITY PARTNERS III | 11,576 | 11,576 | 0 | |
| EXPENSES FROM K1 - OSAGE UNIVERSITY PARTNERS V | 13,062 | 13,062 | 0 | |
| EXPENSES FROM K1 - RITTENHOUSE VENTURES II | 7,515 | 7,515 | 0 | |
| INSURANCE EXPENSE | 14,503 | 0 | 14,503 | |
| MANAGEMENT FEES | 51,830 | 51,830 | 0 | |
| INVESTMENT EXPENSES | 80,207 | 80,207 | 0 | |
| ORDINARY LOSS FROM K1 - RITTENHOUSE VENTURES II | 77 | 77 | 0 | |
| PROFESSIONAL FEES | 14,750 | 0 | 14,750 | |
| PROMOTIONAL FEES | 69 | 0 | 69 | |
| SEMINARS | 708 | 0 | 708 | |
| SUPPLIES EXPENSE | 3,222 | 0 | 3,222 | |
| TELEPHONE EXPENSE | 800 | 0 | 800 | |
| PAYROLL FEES | 5,144 | 0 | 1,237 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 17,890,027 |
| ACCRUED INTEREST | 101,096 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 270,000 | 0 | 0 | |
| PA BCO | 15 | 0 | 15 | |
| PAYROLL TAXES | 18,985 | 0 | 8,087 |