| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 705,794 | 352,897 | 352,897 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SPDR S&P 500 ETF TRUST | 85,673,346 | 85,673,346 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OAKTREE VALUE EQUITY FUND (DELAWARE), L.P. | FMV | 19,711,903 | 19,711,903 |
| GSP 3.0 FUND, L.P. | FMV | 6,023,072 | 6,023,072 |
| GSP 3 FT AC, L.P. | FMV | 1,870,601 | 1,870,601 |
| HG VORA SPECIAL OPPORTUNITIES FUND, LTD | FMV | 17,618,499 | 17,618,499 |
| GSP 3 CC AC, LP | FMV | 1,217,503 | 1,217,503 |
| ZIGG SPR OPPORTUNITY I, LLC | FMV | 386,673 | 386,673 |
| BLOCKCHANGE VENTURES III, LP | FMV | 354,991 | 354,991 |
| SKYE GLOBAL FUND LTD | FMV | 8,503,799 | 8,503,799 |
| JENOP GLOBAL HEALTHCARE | FMV | 4,857,341 | 4,857,341 |
| KINGSWAY FCI CO-INVESTMENT SPC | FMV | 1,055,220 | 1,055,220 |
| GSP 3 PJW AC, LP | FMV | 1,222,904 | 1,222,904 |
| CONTRARY CAPITAL III, LP | FMV | 841,494 | 841,494 |
| KINGSWAY FRONTIER CON OPP GROWTH FUND LTD | FMV | 1,667,495 | 1,667,495 |
| SNC MARKET SPV LLC | FMV | 1,940,000 | 1,940,000 |
| MARKETERHIRE HOLDINGS LLC | FMV | 1,000,000 | 1,000,000 |
| LIONTREE INVESTMENT FUND, L.P. | FMV | 954,378 | 954,378 |
| GSP 3 WC AC, LP | FMV | 797,725 | 797,725 |
| TQ VENTURES III EARLY LP | FMV | 108,056 | 108,056 |
| TQ VENTURES III GROWTH LP | FMV | 342,568 | 342,568 |
| BACKEND CAPITAL II, LP | FMV | 108,895 | 108,895 |
| HG VORA OPP CAPITAL FUND II (CAYMAN) LP | FMV | 1,280,243 | 1,280,243 |
| THRIVE CAPITAL PARTNERS VIII GROWTH, L.P. | FMV | 188,913 | 188,913 |
| MENA DIGITAL LIMITED - CONVERTIBLE NOTE | FMV | 350,000 | 350,000 |
| GAINLINE EQUITY FUND II LP | FMV | 690,513 | 690,513 |
| GROVE POINT MARINAS HOLDINGS, L.P. | FMV | 314,136 | 314,136 |
| GSP ARB COINVEST FUND, L.P. | FMV | 656,666 | 656,666 |
| SHAD COLLECTIVE, LLC | FMV | 80,000 | 80,000 |
| SSC PARENT HOLDINGS, LLC | FMV | 270,563 | 270,563 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 70,514 | 35,257 | 35,257 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES FROM INVESTMENTS | 10,549,163 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REGISTERED AGENT FEES | 148 | 0 | 148 | |
| STATE OF DELAWARE - FILING FEE | 25 | 0 | 25 | |
| DATA MANAGEMENT EXPENSE | 5,000 | 0 | 5,000 | |
| PAYROLL PROCESSING FEES | 746 | 0 | 746 | |
| MEMBERSHIP FEES | 5,837 | 0 | 5,837 | |
| LIABILITY INSURANCE | 2,846 | 0 | 2,846 | |
| SUPPLIES, POSTAGE, AND OTHER | 32 | 0 | 32 | |
| K-1 EXPENSES | 0 | 729,829 | 0 | |
| PASSTHROUGH CHARITABLE EXPENSES | 0 | 0 | 2,760 | |
| PASSTHROUGH INVESTMENT INTEREST EXPENSE | 0 | 42,534 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 MISCELLANEOUS INCOME | 59,416 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DR. GEORGE POSTE MDX LLC PO BOX 647 GILBERTSVILLE, PA 19525 | 0 | 0 | 0 | |
| PAYMENT MADE PURSUANT TO CONSULTING AGREEMENTS DATED 1/1/21 & 1/1/22 | 200,000 | 0 | 200,000 | |
| CHARITABLE CONSULTING | 52,188 | 0 | 52,188 | |
| MERCER INVESTMENT CONSULTING SERVICES | 32,000 | 32,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 115,000 | 0 | 0 |