| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 45,951 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BLACKSTONE ALTERNTV MULTI STRATEGY | 311,011 | 311,520 |
| MORGAN STANLEY# 7298-650 | 3,482,200 | 3,609,188 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALTIMETER | AT COST | 100,000 | 332,356 |
| BAYPOND | AT COST | 737,664 | 4,089,194 |
| LINX PARTNERS III | AT COST | 278,439 | 197,958 |
| IGUAZU INVESTORS | AT COST | 1,122,000 | 2,064,779 |
| MAVERICK LIEN FUND III LP | AT COST | 5,658 | 11,792 |
| MINER PARTNERS CRESCENT POINT I LP | AT COST | 805,558 | 1,536,216 |
| RIVA CAPITAL PARTNERS IV | AT COST | 724,618 | 1,062,829 |
| VISTA FOUNDATION FUND III-A | AT COST | 544,973 | 1,000,030 |
| DIV FUND III-B, LP | AT COST | 772,342 | 1,037,857 |
| MAVERICK LIEN FUND IV , LP | AT COST | 81,502 | 122,727 |
| BLACKSTONE TACTICAL OPPORTUNITIES | AT COST | 486,050 | 302,063 |
| GEMSPRING CAPITAL FUND I, LP | AT COST | 286,086 | 666,553 |
| RENAISSANCE INSTITUTIONAL DIVESFIED | AT COST | 569,704 | 838,011 |
| MSD PRIVATE CREDIT OPP FUND II | AT COST | 460,354 | 446,890 |
| ADAGE CAPITAL PARTNERS | AT COST | 3,542,189 | 4,372,403 |
| CENTER ROCK PARTNERS FUND I-A, LP | AT COST | 234,906 | 359,420 |
| PERCEPTIVE CREDIT OPP. OFFSHORE FUND II | AT COST | 62,216 | 85,000 |
| CNK FUND I, LP | AT COST | 127,426 | 451,738 |
| CRAFT VENTURES II, LP | AT COST | 520,248 | 1,962,422 |
| GLS CAPITAL ACCESS FUND I, INC. | AT COST | 456,157 | 429,798 |
| HILLHOUSE CHINA VALUE FEEDER LTD | AT COST | 1,500,000 | 2,049,882 |
| PARTNERS CAPITAL PHOENIX FUND II, LTD - DIVERSIFIED INCOME FUND | AT COST | 1,538,622 | 1,964,220 |
| RIVA CAPITAL PARTNERS V | AT COST | 974,423 | 1,394,709 |
| RTW INNOVATION OFFSHORE FUND LTD | AT COST | 850,000 | 1,318,091 |
| DIV VAL OPP FUND IV-B, LP | AT COST | 1,361,899 | 1,624,701 |
| WP GLOBAL GROWTH PARTNERS LP | AT COST | 221,854 | 291,129 |
| TDC LATHAM FARMS MEMBER, LLC | AT COST | 931,884 | 2,236,329 |
| ALTA PARK OFFSHORE FUND LTD | AT COST | 600,000 | 745,080 |
| CLIMATE IMPACT SOLUTIONS FUND | AT COST | 463,627 | 667,407 |
| FORTRESS LEGAL ASSETS FUND I (B) | AT COST | 114,674 | 108,804 |
| FOUNDERS FUND GROWTH | AT COST | 154,908 | 162,928 |
| STOCKBRIDGE FUND OFFSHORE | AT COST | 1,500,000 | 1,285,875 |
| STRATEGY CAPITAL INVESTORS | AT COST | 729,851 | 463,975 |
| BC VENTURE FUND 2021 | AT COST | 269,921 | 336,654 |
| BC GLOBAL LONG EQUITY FUND | AT COST | 469,718 | 513,023 |
| VISTA FOUNDATION FUND IV-A | AT COST | 124,051 | 138,203 |
| MELVIN CAPITAL OFFSHORE LTD | AT COST | 110,009 | 0 |
| MERLIN CO-INVESTMENT FUND II (CAYMAN) LP | AT COST | 342,593 | 380,566 |
| CRAFT VENTURES GROWTH FEEDER I, LP | AT COST | 536,429 | 555,911 |
| CRAFT VENTURES FEEDER III, LP | AT COST | 321,880 | 338,943 |
| 8VC OPPORTUNITIES FUND II, LP | AT COST | 163,303 | 163,622 |
| GENSTAR X OPPORTUNITIES FUND I & GCP X, LP | AT COST | 54,388 | 56,718 |
| 8VC OPPORTUNITIES FUND IV, LP | AT COST | 56,318 | 11,900 |
| FINANCIAL OPPORTUNITY FUND LTD | AT COST | 1,000,000 | 1,000,000 |
| GENSTAR CAPITAL PARTNERS X LP | AT COST | 139,783 | 145,158 |
| FIRST BOSTON BRIDGE LENDING POOL IV | AT COST | 2,117,696 | 2,000,000 |
| NAVA VENTURES LP | AT COST | 201,791 | 209,357 |
| BC LIFE SCIENCES FUND III LP | AT COST | 63,299 | 69,031 |
| SIF - ASCENSION I CAYMAN LP | AT COST | 70,228 | 56,397 |
| US VENTURE CAPITAL AGGR. FUND A (CAYMAN) LP | AT COST | 86,818 | 24,150 |
| GMO QUALITY FUND - CLASS VI | AT COST | 1,081,534 | 1,000,000 |
| DIV FUND V-B LP | AT COST | 49,088 | 50,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEMBERSHIPS, DUES AND SUBSCRIPTIOINS | 7,517 | 0 | 0 | |
| INSURANCE | 11,939 | 0 | 0 | |
| IT, COMPUTERS AND SUPPORT | 23,258 | 0 | 0 | |
| OTHER EXPENSES | 431 | 0 | 0 | |
| PASS THROUGH ENTITY INVESTMENT EXPENSES | 285,825 | 285,825 | 0 | |
| PAYROLL AND BENEFIT SERVICE FEES | 4,906 | 0 | 4,906 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH ENTITIES - UBIT | 229,419 | 229,419 | |
| PASSTHROUGH ENTITIES- OTHER INCOME | -416,015 | -416,015 | -416,015 |
| TAX REFUNDS | 68,951 | 68,951 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 165,749 | 165,749 | 0 | |
| PHILITHROPIC CONSULTING | 199,519 | 0 | 199,519 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 3,521 | 3,521 | 0 | |
| STATE TAXES | 47,917 | 0 | 500 | |
| FEDERAL TAXES | 500,000 | 0 | 0 |