| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MTL ACCOUNTING | 9,352 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ICERTIS INC COMMON STOCK | 999,998 | 999,998 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACCOLADE PARTNERS BLOCKCHAIN II-A, L.P. | FMV | 493,195 | 493,195 |
| ACCOLADE PARTNERS GROWTH I-A, L.P. | FMV | 926,135 | 926,135 |
| ACCOLADE PARTNERS V, L.P. | FMV | 4,708,534 | 4,708,534 |
| ACCOLADE PARTNERS VI, L.P. | FMV | 2,606,205 | 2,606,205 |
| ACCOLADE PARTNERS VII-C, LP | FMV | 215,282 | 215,282 |
| ALBUM VENTURES III LP | FMV | 450,441 | 450,441 |
| ART | FMV | 321,258 | 321,258 |
| BLUESTEM PARTNERS, LP | FMV | 4,682,086 | 4,682,086 |
| MONASHEES IX LP | FMV | 908,220 | 908,220 |
| MONASHEES VIII LP | FMV | 1,180,806 | 1,180,806 |
| ORBIMED ISRAEL PARTNERS II LP | FMV | 408,365 | 408,365 |
| ROCK SPRINGS CAPITAL OFFSHORE FUND LP | FMV | 1,000,000 | 1,000,000 |
| ROCKEFELLER BALANCED FUND LP | FMV | 3,635,608 | 3,635,608 |
| THOMA BRAVO CREDIT FUND FEEDER II A, LP | FMV | 772,286 | 772,286 |
| THOMA BRAVO CREDIT FUND I FEEDER, L.P. | FMV | 1,764,690 | 1,764,690 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DISTRIBUTIONS RECEIVABLE | 2,526,996 | 0 | 0 |
| Description | Amount |
|---|---|
| PASSTHROUGH ENTITIES - SECTION 1256 | 11,357 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 31 | 0 | 31 | |
| DELAWARE ANNUAL REPORT | 25 | 0 | 25 | |
| MISCELLANEOUS | 65 | 0 | 65 | |
| PORTFOLIO DEDUCTIONS - ACCOLADE PARTNERS GROWTH I-A LP | 5,382 | 5,382 | 0 | |
| PORTFOLIO DEDUCTIONS - BLUESTEM CAPITAL PARTNERS LP | 541 | 541 | 0 | |
| REGISTERED AGENT | 430 | 0 | 430 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME - PER SCHEDULE K-1 | 3,924 | 3,924 | 3,924 |
| Description | Amount |
|---|---|
| PASSTHROUGH ENTITIES - NONDEDUCTIBLE ORDINARY | 7,579 |
| PASSTHROUGH ENTITIES - OTHER INCOME | 219,528 |
| PASSTHROUGH ENTITIES - OTHER PORTFOLIO | 7,970 |
| PASSTHROUGH ENTITIES - UNREALIZED GAIN & NONDEDUCTIBLE EXPENSE | 2,060,293 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUSAN ADAMS | 435 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAX | 52,016 | 0 | 0 | |
| FOREIGN - ACCOLADE PARTNERS V, L.P. | 286 | 286 | 0 | |
| FOREIGN - BLUESTEM CAPITAL PARTNERS, LP | 7,276 | 7,276 | 0 | |
| FOREIGN - ROCKEFELLER BALANCED FUND,LP | 3,094 | 3,094 | 0 |