| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 23andMe Holding Co | 93,162 | 133,719 |
| AGRO Vision Corp | 1,126,280 | 1,246,685 |
| Azevan Pharmaceuticals | 58,620 | 58,620 |
| Caster Holdings Inc | 200,000 | 200,000 |
| Columbia Care Inc. (Haywood) | 167,640 | 143,892 |
| Columbia Care Inc. (TD Ameritrade) | 151,997 | 87,574 |
| Goodness Growth Holdings | 45,751 | 42,750 |
| Lensgen, Inc | 50,000 | 50,000 |
| Media Lab | 472,462 | 472,462 |
| Truelieve Cannabis Corp | 190,257 | 130,050 |
| Viskase Cos Inc | 46,652 | 12,959 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Alba Finance LLC | FMV | 336 | 338 |
| Beehouse AWH LLC | FMV | 270,817 | 297,450 |
| BIWKC LLC | AT COST | 50,661 | 50,661 |
| Brickman Fund VI, LP | FMV | 331,169 | 225,860 |
| Chicago Atlantic Fund Offshore LP | FMV | 2,019,716 | 523,946 |
| Contemporary Art Partners II, LP | FMV | 100,303 | 149,974 |
| Core Senior Lending Offshore Fund | FMV | 450,649 | 443,662 |
| Cortland Partners Fund II, LLC | AT COST | 5,356 | 5,356 |
| EF Tech Partners LLC | AT COST | 249,889 | 249,889 |
| G Squared Opportunities Fund V LLC | FMV | 194,175 | 189,704 |
| Geronimo Central Valley Opportunity Fund LLC | AT COST | 418,583 | 418,583 |
| Global Dental Services Limited | AT COST | 306,417 | 306,417 |
| Gotham Green Fund 1 (Q), LP | FMV | 314,983 | 290,029 |
| GPS Agro LLC | AT COST | 70,876 | 70,876 |
| GPS Security LLC | AT COST | 82,654 | 82,654 |
| Hypur Ventures, L.P. | AT COST | 194,141 | 194,141 |
| J.P. Morgan PEG Digital Growth Fund Offshore Special II LP | FMV | 310,822 | 71,749 |
| Lowell Farms Inc | AT COST | 200,000 | 200,000 |
| MD VII PE Access LP | AT COST | 165,309 | 165,309 |
| Medmen Opportunity Fund II Lp | AT COST | 149,381 | 149,381 |
| Merida Capital Partner II, LP | FMV | 203,827 | 358,883 |
| Method King & George Investors LLC | AT COST | 820,000 | 820,000 |
| MVP Dealshare Series LLC | FMV | 250,000 | 250,000 |
| Pantera Bitcoin Feeder Fund Ltd | AT COST | 162,539 | 162,539 |
| Pegasus Credit Company, LLC | AT COST | 600,000 | 600,000 |
| PM23, LLC | AT COST | 755 | 755 |
| Polychain Ventures II, LP | AT COST | 177,022 | 177,022 |
| Ribbit Capital II, L.P. | FMV | 126,458 | 943,951 |
| Rosebrook | FMV | 0 | 170,744 |
| SR Upstate, LLC | AT COST | 232,993 | 232,993 |
| The Hacienda Company | AT COST | 400,000 | 400,000 |
| Trophy Hunter Colorado, LLC | AT COST | 274,846 | 274,846 |
| Troy Capital Partners SX X LLC | AT COST | 728,484 | 728,484 |
| Upstate Kimball LLC | AT COST | 30,564 | 30,564 |
| Verano Holdings Corp | AT COST | 487,500 | 487,500 |
| Warburg Pincus Energy Private Investors Offshore 1, L.P. | FMV | 362,390 | 332,749 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 16,161 | 16,161 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Liquid Genomics, Inc. | 84,855 | 0 | 0 |
| RealCrowd, Inc. | 50,000 | 50,000 | 50,000 |
| Outcome MD | 70,833 | 70,833 | 70,833 |
| Due from Columbia Care Inc. | 3,996 | 0 | 0 |
| Due from Geronimo C V Opp Fund LLC | 5,803 | 0 | 0 |
| LPF JV LLC | 300,246 | 347,880 | 347,880 |
| Navy Capital Green Int'l Ltd | 150,000 | 83,832 | 83,832 |
| MediaLab Inc. Loan | 53,490 | 0 | 0 |
| Due from Chicago Atlantic | 0 | 12,458 | 12,458 |
| Due from Chicago Atlantic Fund | 0 | 3,726 | 3,726 |
| Due from Leafline Indistries | 0 | 36,284 | 36,284 |
| Columbia Care (note) | 200,000 | 200,000 | 200,000 |
| Description | Amount |
|---|---|
| Book to tax differences | 404,730 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Nondeductible expenses | 47,900 | 0 | 0 | 0 |
| Bank fees | 418 | 418 | 0 | 0 |
| Ordinary loss - Hypur Ventures, LP | 3,688 | 3,688 | 0 | 0 |
| Ordinary loss - GPS Security, LLC | 65 | 65 | 0 | 0 |
| Ordinary loss - BIWKC LLC | 47 | 47 | 0 | 0 |
| Ordinary loss - Brickman Fund VI LP | 7,390 | 7,390 | 0 | 0 |
| Ordinary loss - EF Tech Partners, LP | 6 | 6 | 0 | 0 |
| Filing fee | 750 | 375 | 0 | 375 |
| Ordinary loss - JPMorgan | 962 | 962 | 0 | 0 |
| Ordinary loss - PM23, LLC | 9,173 | 9,173 | 0 | 0 |
| Ordinary loss - Medmen Opportunity Fund II, LP | 3,776 | 3,776 | 0 | 0 |
| Ordinary loss - Gotham Green Fund 1 (Q), LP | 1,886 | 1,886 | 0 | 0 |
| Ordinary loss - Contemporary Art Partners II, LP | 924 | 924 | 0 | 0 |
| Ordinary loss - G Squared Opportunities Fund V LLC | 5,825 | 5,825 | 0 | 0 |
| Ordinary loss - MVP Dealshare Series ArrisSafe 2021 | 10,000 | 10,000 | 0 | 0 |
| Ordinary loss - Polychain Ventures II LP | 6,713 | 6,713 | 0 | 0 |
| Ordinary loss - Ribbit Capital II, LP | 19,537 | 19,537 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Ordinary income - Leafline Industries, LLC | 35,719 | 35,719 | |
| Ordinary income - BW Solana Vista, LLC | 5,321 | 5,321 | |
| Ordinary income - Core Senior Lending Offshore Fund (PB), L.P. | 29,244 | 29,244 | |
| Ordinary income - Merida Capital Partners II, LP | 38,861 | 38,861 | |
| Ordinary income - GPS Agro LLC | 14,228 | 14,228 | |
| Ordinary income - Upstate Kimball LLC | 1,868 | 1,868 | |
| Ordinary income - CB Ribbit Opportunity I, LLC | 682,093 | 682,093 | |
| Ordinary income - Geronimo Central Valley Opportunity | 17,179 | 17,179 | |
| Ordinary income - LPF JV, LLC | 47,634 | 47,634 | |
| Ordinary income - Columbia Care Inc | 17,640 | 17,640 | |
| Ordinary income - SR Upstate, LLC | 24,972 | 24,972 | |
| Ordinary income - MD VII PE Access LP | 22,807 | 22,807 | |
| Ordinary income - Trophy Hunter Colorado, LLC | 920 | 920 | |
| Ordinary income - Beehouse AWH, LLC | 19,942 | 19,942 | |
| Ordinary income - Chicago Atlantic Fund Offshore, LP | 19,716 | 19,716 | |
| Ordinary income - Pantera Bitcoin Feeder Fund Ltd | 15,097 | 15,097 | |
| UBT income from K-1s reported on Form 990-T | 566,707 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Other liabilities | 16,500 | 23,450 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal taxes | 62,000 | 0 | 0 | 0 |