| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 31,574 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH | 1,853,377 | 1,853,377 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALTIMETER | AT COST | 100,000 | 478,712 |
| BAYPOND | AT COST | 737,664 | 4,911,399 |
| LINX PARTNERS III | AT COST | 233,373 | 190,429 |
| IGUAZU INVESTORS | AT COST | 1,122,000 | 2,011,717 |
| MAVERICK LIEN FUND III LP | AT COST | 4,405 | 6,388 |
| MINER PARTNERS CRESCENT POINT I LP | AT COST | 774,606 | 1,405,319 |
| RIVA CAPITAL PARTNERS IV | AT COST | 725,388 | 1,118,610 |
| VISTA FOUNDATION FUND III-A | AT COST | 561,350 | 958,335 |
| DIV FUND III-B, LP | AT COST | 531,765 | 819,022 |
| MAVERICK LIEN FUND IV , LP | AT COST | 111,988 | 154,692 |
| BLACKSTONE TACTICAL OPPORTUNITIES | AT COST | 380,327 | 186,579 |
| GEMSPRING CAPITAL FUND I, LP | AT COST | 241,926 | 517,634 |
| MSD PRIVATE CREDIT OPP FUND II | AT COST | 568,347 | 500,878 |
| ADAGE CAPITAL PARTNERS | AT COST | 5,129,251 | 5,398,168 |
| CENTER ROCK PARTNERS FUND I-A, LP | AT COST | 257,183 | 415,483 |
| PERCEPTIVE CREDIT OPP. OFFSHORE FUND II | AT COST | 22,664 | 49,091 |
| CNK FUND I, LP | AT COST | 121,989 | 337,110 |
| CRAFT VENTURES II, LP | AT COST | 506,777 | 1,687,958 |
| GLS CAPITAL ACCESS FUND I, INC. | AT COST | 363,358 | 327,892 |
| HILLHOUSE CHINA VALUE FEEDER LTD | AT COST | 53,647 | 53,647 |
| PARTNERS CAPITAL PHOENIX FUND II, LTD - DIVERSIFIED INCOME FUND | AT COST | 1,410,744 | 1,934,464 |
| RIVA CAPITAL PARTNERS V | AT COST | 965,375 | 1,524,628 |
| RTW INNOVATION OFFSHORE FUND LTD | AT COST | 850,000 | 1,259,022 |
| DIV VAL OPP FUND IV-B, LP | AT COST | 1,552,241 | 1,888,524 |
| WP GLOBAL GROWTH PARTNERS LP | AT COST | 223,959 | 300,899 |
| TDC LATHAM FARMS MEMBER, LLC | AT COST | 918,259 | 2,524,874 |
| ALTA PARK OFFSHORE FUND LTD | AT COST | 0 | 61,016 |
| CLIMATE IMPACT SOLUTIONS FUND | AT COST | 617,487 | 851,940 |
| FORTRESS LEGAL ASSETS FUND I (B) | AT COST | 123,553 | 113,431 |
| FOUNDERS FUND GROWTH | AT COST | 205,824 | 195,128 |
| STOCKBRIDGE FUND OFFSHORE | AT COST | 1,500,000 | 1,808,775 |
| STRATEGY CAPITAL INVESTORS | AT COST | 722,957 | 832,073 |
| BC VENTURE FUND 2021 | AT COST | 287,270 | 356,760 |
| BC GLOBAL LONG EQUITY FUND | AT COST | 512,938 | 609,346 |
| VISTA FOUNDATION FUND IV-A | AT COST | 166,867 | 187,674 |
| MERLIN CO-INVESTMENT FUND II (CAYMAN) LP | AT COST | 362,760 | 475,185 |
| CRAFT VENTURES GROWTH FEEDER I, LP | AT COST | 564,224 | 531,387 |
| CRAFT VENTURES FEEDER III, LP | AT COST | 334,153 | 335,813 |
| 8VC OPPORTUNITIES FUND II, LP | AT COST | 204,565 | 196,300 |
| GENSTAR X OPPORTUNITIES FUND I & GCP X, LP | AT COST | 79,466 | 64,969 |
| 8VC OPPORTUNITIES FUND IV, LP | AT COST | 63,732 | 72,515 |
| FINANCIAL OPPORTUNITY FUND LTD | AT COST | 752,770 | 524,706 |
| GENSTAR CAPITAL PARTNERS X LP | AT COST | 256,975 | 257,392 |
| FIRST BOSTON BRIDGE LENDING POOL IV | AT COST | 2,136,577 | 1,408,089 |
| NAVA VENTURES LP | AT COST | 327,338 | 338,939 |
| BC LIFE SCIENCES FUND III LP | AT COST | 142,615 | 155,068 |
| SIF - ASCENSION I CAYMAN LP | AT COST | 115,609 | 91,408 |
| US VENTURE CAPITAL AGGR. FUND A (CAYMAN) LP | AT COST | 138,831 | 131,870 |
| GMO QUALITY FUND - CLASS VI | AT COST | 1,136,139 | 1,310,390 |
| DIV FUND V-B LP | AT COST | 137,138 | 143,801 |
| ARES MANAGEMENT CORP | AT COST | 1,000,000 | 1,017,330 |
| CRAFT VENTURES FEEDER IV, LP | AT COST | 50,432 | 43,557 |
| THE FOUNDERS FUND GROWTH II LP | AT COST | 249,737 | 202,129 |
| THE FOUNDERS FUND VIII LP | AT COST | 9,882 | 10,129 |
| CRAFT VENTURES GROWTH FEEDER II LP | AT COST | 30,000 | 40,484 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEMBERSHIPS, DUES AND SUBSCRIPTIOINS | 4,657 | 0 | 0 | |
| INSURANCE | 11,596 | 0 | 0 | |
| IT, COMPUTERS AND SUPPORT | 32,778 | 0 | 0 | |
| OFFICE AND OTHER EXPENSES | 17,786 | 0 | 0 | |
| PASS THROUGH ENTITY INVESTMENT EXPENSES | 319,345 | 316,424 | 0 | |
| PAYROLL AND BENEFIT SERVICE FEES | 1,163 | 0 | 1,163 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH ENTITIES - UBIT | 92,423 | 92,423 | |
| PASSTHROUGH ENTITIES- OTHER INCOME | 1,758,263 | 1,758,263 | 1,758,263 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 225,836 | 225,836 | 0 | |
| PHILITHROPIC CONSULTING | 180,250 | 0 | 180,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,864 | 2,864 | 0 | |
| STATE TAXES | 12,426 | 0 | 0 | |
| FEDERAL TAXES (NET) | 27,386 | 0 | 0 | |
| PAYROLL TAXES | 15,789 | 0 | 15,789 |