| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 69,650 | 34,825 | 34,825 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NT #2526: 2,136,774 SHS - MFO VANGUARD BD INDEX FDS SHORT-TERM BD INDEX FD | 22,671,168 | 22,671,168 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NT #2526: 611,736 SHS - MFC VANGUARD INDEX FDS TOTAL STOCK MARKET ETF | 147,697,539 | 147,697,539 |
| NT #2526: 1,255,858 SHS - MFC VANGUARD INTL EQUITY INDEX FDS | 76,958,978 | 76,958,978 |
| NT #2388: 3,185 SHS - ATAI LIFE SCIENCES NV COM | 24,302 | 24,302 |
| NT #2388: 1,985 SHS - ADR COMPASS PATHWAYS PLC SPONSORED ADS REPSTG SHS | 43,869 | 43,869 |
| NT #2388: 747 SHS - EXACT SCIENCES CORP COM | 58,139 | 58,139 |
| NT #2388: 6,082 SHS - RECURSION PHARMACEUTICAL S INC CL A | 104,185 | 104,185 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLUE DELTA CAPITAL FUND II LP | FMV | 886,260 | 886,260 |
| CONSCIOUS VENTURE FUND I LP | FMV | 1,253,930 | 1,253,930 |
| STEPSTONE VC OPPORTUNITIES VI LP | FMV | 5,238,693 | 5,238,693 |
| HATTERAS VENTURE PARTNERS VI LP | FMV | 6,815,647 | 6,815,647 |
| NEXTGEN VENTURES FUND II LP | FMV | 890,745 | 890,745 |
| PARKWAY CAPITAL II LP | FMV | 1,790,927 | 1,790,927 |
| PROPEL BALTIMORE FUND II LP | FMV | 911,369 | 911,369 |
| RESOLVE GROWTH PARTNERS FUND I LP | FMV | 3,176,471 | 3,176,471 |
| RISE OF THE REST SEED FUND II LP | FMV | 547,145 | 547,145 |
| SQUADRA VENTURES LP | FMV | 619,512 | 619,512 |
| THE LEGALTECH FUND I, LP | FMV | 158,621 | 158,621 |
| CONSCIOUS VENTURE FUND II LP | FMV | 490,892 | 490,892 |
| PROPEL BALTIMORE FUND III LP | FMV | 134,786 | 134,786 |
| PTX PIONEER INVESTMENTS LP | FMV | 510,230 | 510,230 |
| RAREBREED VENTURES FUND | FMV | 355,224 | 355,224 |
| GROTECH VENTURES IV LP | FMV | 454,422 | 454,422 |
| FARALLON REAL ESTATE PARTNERS III LP | FMV | 2,020,057 | 2,020,057 |
| 5AM OPPORTUNITIES II LP | FMV | 869,225 | 869,225 |
| 5AM VENTURES VII | FMV | 30,347 | 30,347 |
| CANAAN XII LP | FMV | 2,193,369 | 2,193,369 |
| CATALIO NEXUS FUND II | FMV | 713,539 | 713,539 |
| EPIDAREX CAPITAL III | FMV | 280,560 | 280,560 |
| RA CAPITAL NEXUS FUND II | FMV | 2,305,902 | 2,305,902 |
| RA CAPITAL NEXUS FUND III | FMV | 243,008 | 243,008 |
| TOWN HALL VENTURES II | FMV | 2,110,470 | 2,110,470 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 93,456 | 85,824 | 7,632 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES AND FEES | 40 | 40 | 0 | |
| DUES AND SUBSCRIPTIONS | 796 | 796 | 0 | |
| PAYROLL EXPENSES | 4,992 | 4,992 | 0 | |
| POSTAGE AND SHIPPING | 150 | 50 | 100 | |
| OFFICE SUPPLIES/SOFTWARE | 1,324 | 572 | 751 | |
| OTHER BUSINESS EXPENSES | 534 | 0 | 534 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 LINE 1 ORDINARY INCOME/LOSSES | 0 | -4,180 | 0 |
| K-1 LINE 11A OTHER INCOME | 0 | -6,004 | 0 |
| K-1 LINE 11F OTHER INCOME | 0 | -23,375 | 0 |
| Description | Amount |
|---|---|
| OTHER INCREASE | 17,989,084 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT CONSULTING FEES | 948,701 | 948,701 | 0 | |
| INVESTMENT MANAGEMENT FEES FROM FORM 1099 | 84,871 | 84,871 | 0 | |
| PARTNERSHIP PASSTHROUGH - PORTFOLIO DEDUCTIONS | 0 | 1,019,259 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 220,286 | 0 | 603 | |
| FOREIGN TAXES PAID | 0 | 151,076 | 0 |