| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS - WARBURG PINCUS CHINA-SOUTHEAST ASIA II LP | AT COST | 68,138 | 110,360 |
| INVESTMENTS - WARBURG PINCUS GLOBAL GROWTH (E&P) -2 LP | AT COST | 7,327 | 7,327 |
| INVESTMENTS - WARBURG PINCUS GLOBAL GROWTH LP | AT COST | 109,627 | 187,326 |
| INVESTMENTS - WARBURG PINCUS GG CALISTO | AT COST | 104,700 | 104,700 |
| INVESTMENTS - YIHENG CAPITAL PARTNERS LP | AT COST | 236,659 | 213,923 |
| INVESTMENTS - JPMORGAN | AT COST | 2,472,629 | 3,248,688 |
| MUTUAL FUNDS - FRANKLIN SQ | AT COST | 289,592 | 299,403 |
| INVESTMENTS - GQG PARTNERS GLOBAL EQUITY FUND | AT COST | 183,043 | 200,191 |
| INVESTMENTS - PRIMETIME PARTNERS | AT COST | 184,921 | 184,921 |
| INVESTMENTS - NEXUS SPECIAL SITUATIONS III LP | AT COST | 150,732 | 168,745 |
| INVESTMENTS - 3175 BEAVERCREEK LLC | AT COST | 164,848 | 500,000 |
| INVESTMENTS - LUMINATE CAPITAL | AT COST | 97,644 | 107,044 |
| INVESTMENTS - JMI EQUITY FUND X B LP | AT COST | 173,204 | 179,020 |
| INVESTMENTS - GOODWATER INFINITY | AT COST | 171,635 | 171,635 |
| INVESTMENTS - SB INVESTMENT GROUP LLC | AT COST | 252,311 | 252,311 |
| INVESTMENTS - FRANKLIN SQ HOLDINGS LP | AT COST | 145,825 | 150,426 |
| INVESTMENTS - SEMINAL FOOD AND NUTRITION | AT COST | 109,301 | 124,593 |
| INVESTMENTS - MERCHANT WEALTH | AT COST | 124,485 | 124,485 |
| INVESTMENTS - SEMINAL CAPITAL INVESTMENTS | AT COST | 99,574 | 99,574 |
| INVESTMENTS - GATEWAY REDEVELOPMENT | AT COST | 179,974 | 179,974 |
| INVESTMENTS - RADIAN CAPITAL PARTNERS III | AT COST | 3,776 | 4,891 |
| INVESTMENTS - RION | AT COST | 25,004 | 25,004 |
| INVESTMENTS - LINDEN V - A | AT COST | 50,704 | 52,768 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES - FROM K-1S | 43,473 | 43,473 | 0 | |
| INVESTMENT INTEREST EXPENSE | 6,351 | 6,351 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FS TACTICAL OPPORTUNITIES FUND A LP | 1,670 | 1,670 | 1,670 |
| GATEWAY CENTER LLC | -3,389 | -3,389 | |
| FRANKLIN SQUARE HOLDINGS, LP | -2,638 | -2,638 | |
| 3715 BEAVERCREEK LLC | 23,392 | 23,392 | |
| YIHENG CAPITAL PARTNERS LP | 1,110 | 1,110 | 1,110 |
| GQG PARTNERS GLOBAL EQUITY FUND - GQG PARTNERS SERIES LLC | -125 | -125 | -125 |
| MERCHANT WEALTH PARTNERS, LLC | 4,208 | 4,208 | |
| NEXUS SPECIAL SITUATIONS III LP | -736 | -736 | -736 |
| SEMINAL CAPITAL INVESTMENTS SPV II | -801 | -801 | -801 |
| SEMINAL FOOD AND NUTRITION INVESTMENTS | -11,304 | -11,304 | -11,304 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| INVESTMENTS - LINDEN V - A | 3,150 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEES | 12,000 | 6,000 | 3,000 | |
| PROFESSIONAL FEES | 113,045 | 113,045 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 957 | 957 | 0 | |
| FEDERAL TAX | 10,000 | 0 | 0 |