| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| WILLIAM BLAIR - MUTUAL FUNDS | 3,850,000 | 3,748,854 |
| GOLDMAN SACHS - GS GOV/CORP FI | 34,033,243 | 33,049,632 |
| GOLDMAN SACHS - TACTICAL TRADING | 7,189,000 | 6,996,320 |
| US TRUST WEL-SCV | 19,344 | 19,283 |
| US TRUST MASTER ACCOUNT | 1,036,512 | 1,047,876 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BDT CAPITAL PARTNERS FUND II | FMV | 4,492,335 | 6,708,558 |
| BDT FUND II-A SPIRITS LP | FMV | 120,702 | 191,224 |
| WILLIAM BLAIR - MUTUAL FUNDS | FMV | 1,990,000 | 2,346,162 |
| GOLDMAN SACHS - DISC BROKERAGE | FMV | 167,741 | 1,092,647 |
| GOLDMAN SACHS - NEUBERGER BERMAN | FMV | 3,481,157 | 5,287,782 |
| GOLDMAN SACHS - GMS GANNETT WELSH & KOTLER | FMV | 4,743,169 | 6,641,903 |
| GOLDMAN SACHS - INDEX ORIENTED STRATEGY | FMV | 21,391,833 | 36,117,375 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - GLOBAL ATLANTIC IVY CO-INVEST II | FMV | 949,275 | 1,027,342 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - GROWTH & EMERGING MARKET | FMV | 364,694 | 1,012,923 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - MOUNT KELLETT CAPITAL | FMV | 365,246 | 118,511 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - VINTAGE FUND VII | FMV | 128,984 | 916,730 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - VINTAGE FUND VII AIV | FMV | 100,814 | 106,610 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - VINTAGE VI | AT COST | 0 | 413,461 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - GLOBAL LONG SHORT PARTNERS | FMV | 0 | 24,010 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - GLOBAL LONG SHORT PARTNERS | AT COST | 0 | 7,780 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - WEST STREET CAPITAL PARTNERS VII | FMV | 504,774 | 940,898 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - WEST STREET CAPITAL PARTNERS VII-PARA B | FMV | 66,353 | 0 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - HORIZON E&C SOLUTIONS FEEDER | FMV | 770,000 | 838,702 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - MN8 ENERGY LLC | FMV | 404,729 | 480,554 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - PATIENT SQUARE ACCESS | FMV | 607,070 | 695,122 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - PETERSHILL | FMV | 247,961 | 232,135 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - PRIVATE EQUITY MANAGERS 2015 | FMV | 0 | 1,631,611 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - PRIVATE EQUITY MANAGERS 2016 | FMV | 586,023 | 1,921,764 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - PRIVATE EQUITY MANAGERS 2017 | FMV | 833,351 | 2,367,009 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - PRIVATE EQUITY MANAGERS 2018 | FMV | 1,160,564 | 1,944,781 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - PRIVATE EQUITY MANAGERS 2019 | FMV | 1,113,627 | 1,836,231 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - SLR PRIVATE CREDIT II (BDC) | FMV | 309,807 | 267,770 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - VINTAGE FUND VIII | FMV | 669,381 | 1,407,539 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - WEST STREET ENERGY PARTNERS-AIV-1 | FMV | 323,792 | 0 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - WEST STREET ENERGY PARTNERS (BROAD) | FMV | 43,373 | 75,081 |
| GOLDMAN SACHS - NON-DISC BROKERAGE - WS STRATEGIC SOLUTIONS | FMV | 1,011,823 | 1,204,012 |
| GOLDMAN SACHS - S&P GIVI US | FMV | 22,358,145 | 33,147,800 |
| GOLDMAN SACHS - TACTICAL TRADING - ARTISAN DYNAMIC EQUITY | FMV | 7,500,000 | 11,783,717 |
| GOLDMAN SACHS - VAUGHAN NELSON | FMV | 7,448,972 | 9,752,536 |
| GS-WCM DYNAMIC EQUITY | FMV | 6,061,687 | 7,935,347 |
| INVESTMENT IN WF RIC II, LLC | FMV | 3,061,250 | 3,879,508 |
| US TRUST JAN-MCG | FMV | 1,069,413 | 1,769,555 |
| US TRUST HQC | FMV | 2,942,748 | 5,870,294 |
| US TRUST IFE | FMV | 2,170,474 | 2,907,417 |
| US TRUST LOO-LCG | FMV | 846,153 | 1,481,261 |
| US TRUST PER-SCG | FMV | 398,308 | 577,942 |
| US TRUST ROB-MCV | FMV | 1,435,149 | 2,081,069 |
| US TRUST WEL-SCV | FMV | 495,339 | 665,541 |
| US TRUST MASTER ACCOUNT | FMV | 3,319,965 | 4,443,032 |
| US TRUST MASTER-EXCELSIOR PRIVATE MARKETS FUND III | FMV | 784,343 | 991,071 |
| WILLIAM BLAIR (038) & CPG BLACKSTONE | FMV | 611,840 | 952,870 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 45,004 | 45,004 | 0 | |
| CONSULTING EXPENSES | 10,000 | 10,000 | 0 | |
| OTHER DEDUCTION EXPENSES FROM PARTNERSHIPS | 84 | 84 | 0 | |
| INVESTMENT INTEREST EXPENSE FROM PARTNERSHIPS | 3,810 | 3,810 | 0 | |
| INVESTMENT MANAGEMENT FEES FROM INVESTMENT ACCOUNTS | 794,497 | 794,497 | 0 | |
| COMBINED PARTNERSHIP DEDUCTIONS FROM PARTNERSHIPS | 121,237 | 121,237 | 0 | |
| OFFICE SUPPLIES | 301 | 301 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BLAIR-CPG BLACKSTONE-OTHER INCOME | 1,850 | 1,850 | 1,850 |
| BLAIR-CPG BLACKSTONE-OTHER PORTFOLIO INCOME | 0 | -246 | 0 |
| GS-NON DISC-WEST STREET ENERGY PARTNERS LP-OTHER INCOME | -227 | -227 | -227 |
| GS-NON DISC-WEST STREET CAPITAL PARTNERS VII-OTHER INCOME | -1,158 | -1,158 | -1,158 |
| GS-NON DISC-WEST STREET CAPITAL PARTNERS VII-PARALLEL B-OTHER INCOME | -1,836 | -1,836 | -1,836 |
| BANK OF AMERICA-CLASS ACTION PROCEEDS | 2,345 | 2,345 | 2,345 |
| BANK OF AMERICA-OTHER INCOME | 40 | 40 | 40 |
| FUND II-A SPIRITS-OTHER PORTFOLIO INCOME | 0 | 252 | 0 |
| BDT CAPITAL PARTNERS FUND II-OTHER PORTFOLIO INCOME | 0 | -2,743 | 0 |
| GS-NON DISC-PETERSHILL-OTHER PORTFOLIO INCOME | 0 | 91 | 0 |
| BLAIR-CPG BLACKSTONE-PARTNERSHIP INCOME | 4 | 4 | 4 |
| BLAIR-CPG BLACKSTONE-1256 INCOME | -335 | -335 | -335 |
| NB PRIVATE MARKET II-OTHER PORTFOLIO INCOME | 0 | 23,217 | 0 |
| BDT CAPITAL PARTNERS FUND II - OTHER PORTFOLIO INCOME | -2,743 | -2,743 | |
| FUND II-A SPIRITS, LP - OTHER PORTFOLIO INCOME | 252 | 252 | |
| GS-NON DISC-PETERSHILL - OTHER PORTFOLIO INCOME | 91 | 91 | |
| NB PRIVATE MARKET II - OTHER PORTFOLIO INCOME | 23,217 | 23,217 | |
| BLAIR-CPG BLACKSTONE - OTHER PORTFOLIO INCOME | -246 | -246 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL EXCISE TAX PAYABLE | 0 | 7,472 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TOTAL FOREIGN INCOME TAX WITHHELD | 42,155 | 42,155 | 0 | |
| ADR FEES | 2,706 | 2,706 | 0 | |
| RECLAIMABLE FOREIGN TAX | 10,620 | 10,620 | 0 | |
| MISCELLANEOUS TAX FEES | 57,811 | 57,811 | 0 | |
| FEDERAL INCOME TAXES | 203,098 | 0 | 0 | |
| COMBINED FOREIGN INCOME TAXES FROM PARTNERSHIPS | 2,866 | 2,866 | 0 |