| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 109,510 | 54,755 | 54,755 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NT #2526: 1,281,358 SHS - MFC VANGUARD INTL EQUITY INDEX FDS | 71,935,438 | 71,935,438 |
| NT #2526: 591,686 SHS - MFC VANGUARD INDEX FDS TOTAL STOCK MARKET ETF | 140,359,753 | 140,359,753 |
| NT #6078: 1,985 SHS - ADR COMPASS PATHWAYS PLC SPONSORED ADS REPSTG SHS | 17,369 | 17,369 |
| NT #6078: 3,185 SHS - ATAI LIFE SCIENCES NV COM | 4,491 | 4,491 |
| NT #6078: 6,082 SHS - RECURSION PHARMACEUTICAL S INC CL A | 59,969 | 59,969 |
| NT #6078: 747 SHS - EXACT SCIENCES CORP COM | 55,263 | 55,263 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 5AM OPPORTUNITIES II LP | FMV | 3,573,012 | 3,573,012 |
| 5AM VENTURES VII | FMV | 1,021,601 | 1,021,601 |
| BLUE DELTA CAPITAL FUND II LP | FMV | 1,122,122 | 1,122,122 |
| CANAAN XII LP | FMV | 3,779,478 | 3,779,478 |
| CATALIO NEXUS FUND II | FMV | 726,670 | 726,670 |
| CONSCIOUS VENTURE FUND I LP | FMV | 656,645 | 656,645 |
| CONSCIOUS VENTURE FUND II LP | FMV | 709,280 | 709,280 |
| EPIDAREX CAPITAL III | FMV | 944,477 | 944,477 |
| FARALLON REAL ESTATE PARTNERS III LP | FMV | 3,817,478 | 3,817,478 |
| GROTECH VENTURES IV LP | FMV | 1,326,308 | 1,326,308 |
| HATTERAS VENTURE PARTNERS VI LP | FMV | 8,320,386 | 8,320,386 |
| HATTERAS VENTURE PARTNERS VII LP | FMV | 2,806,804 | 2,806,804 |
| INNER LOOP CAPITAL FUND II LP | FMV | 2,200,012 | 2,200,012 |
| NEXTGEN VENTURES FUND II LP | FMV | 1,055,453 | 1,055,453 |
| PARKWAY CAPITAL II LP | FMV | 4,878,372 | 4,878,372 |
| PROPEL BALTIMORE FUND II LP | FMV | 746,357 | 746,357 |
| PROPEL BALTIMORE FUND III LP | FMV | 299,754 | 299,754 |
| PTX PIONEER INVESTMENTS LP | FMV | 916,645 | 916,645 |
| RA CAPITAL NEXUS FUND II | FMV | 2,065,536 | 2,065,536 |
| RA CAPITAL NEXUS FUND III | FMV | 1,545,370 | 1,545,370 |
| RAREBREED VENTURES FUND | FMV | 911,840 | 911,840 |
| RESOLVE GROWTH PARTNERS FUND I LP | FMV | 5,415,304 | 5,415,304 |
| RISE OF THE REST SEED FUND II LP | FMV | 1,155,742 | 1,155,742 |
| SQUADRA VENTURES II QP | FMV | 185,236 | 185,236 |
| SQUADRA VENTURES LP | FMV | 1,684,991 | 1,684,991 |
| STEPSTONE VC OPPORTUNITIES VI LP | FMV | 4,994,469 | 4,994,469 |
| STEPSTONE VC OPPORTUNITIES VII LP | FMV | 879,328 | 879,328 |
| THE LEGALTECH FUND I, LP | FMV | 620,209 | 620,209 |
| TOWN HALL VENTURES II | FMV | 3,211,757 | 3,211,757 |
| CATALIO NEXUS FUND IV, LP | FMV | 336,157 | 336,157 |
| FARALLON REAL ESTATE INSTITUTIONAL PARTNERS IV, L.P. | FMV | 350,747 | 350,747 |
| PTX CAPITAL LP | FMV | 1,457,119 | 1,457,119 |
| TCG LABS FUND I, LP | FMV | 30,870 | 30,870 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 21,618 | 17,843 | 3,775 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES AND FEES | 27 | 0 | 27 | |
| POSTAGE AND SHIPPING | 70 | 0 | 70 | |
| OTHER BUSINESS EXPENSES | 394 | 46 | 348 | |
| CHARITABLE CONTRIBUTION FROM K-1S | 0 | 0 | 23 | |
| OZZIE NEWSOME SCHOLARS LUNCHEON | 5,734 | 0 | 5,734 | |
| SEC 59(E)(2) FROM K-1S | 0 | 214 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 LINE 1 ORDINARY INCOME/LOSSES | 0 | -1,900 | 0 |
| K-1 LINE 11A OTHER INCOME | 0 | -1,177 | 0 |
| K-1 LINE 11F OTHER INCOME | 0 | -66,723 | 0 |
| K-1 LINE 4 GUARANTEED PAYMENTS | 0 | 46 | 0 |
| Description | Amount |
|---|---|
| OTHER INCREASES | 33,006,418 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT CONSULTING FEES | 1,420,271 | 1,420,271 | 0 | |
| INVESTMENT MANAGEMENT FEES FROM FORM 1099 | 79,667 | 79,667 | 0 | |
| PARTNERSHIP PASSTHROUGH - PORTFOLIO DEDUCTIONS | 0 | 2,166,150 | 0 | |
| CONSULTING FEES | 208,550 | 0 | 208,550 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 90,495 | 0 | 0 | |
| FOREIGN TAXES PAID | 0 | 114,872 | 0 |