| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 33,204 | 16,602 | 16,602 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PIMCO SHORT TERM FUND | 2,702 | 2,702 |
| VANGUARD SHORT TERM BOND INDEX | 2,180,666 | 2,180,666 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COUPANG INC | 474,399 | 474,399 |
| PINNACLE FINANCIAL PARTNERS | 607,923 | 607,923 |
| VANGUARD REAL ESTATE INDEX FUN | 2,658,387 | 2,658,387 |
| AON PLC CLASS A | 24,737 | 24,737 |
| AERCAP HOLDINGS NV | 41,916 | 41,916 |
| ALPHABET INC CL C | 76,384 | 76,384 |
| AMAZON.COM INC | 91,620 | 91,620 |
| BAYER AG SPONSOERED ADR | 18,109 | 18,109 |
| ELEVANCE HEALTH INC | 34,424 | 34,424 |
| CAPITAL ONE FINANCIAL CORP | 31,731 | 31,731 |
| CHARTER COMMUNICATIONS | 15,936 | 15,936 |
| COMCAST CORP CLASS A | 34,115 | 34,115 |
| CONOCOPPHILLIPS | 68,481 | 68,481 |
| META PLATFORMS INC CLASS A | 67,960 | 67,960 |
| GENERAL ELECTRIC CO. | 49,265 | 49,265 |
| GOLDMAN SACHS GROUP INC | 47,064 | 47,064 |
| HILTON WORLDWIDE HOLDINGS IN | 25,493 | 25,493 |
| LIBERTY BROADBAND A | 6,209 | 6,209 |
| LIBERTY BROADBAND C | 13,459 | 13,459 |
| MARROT INTERNATIONAL CL A | 24,355 | 24,355 |
| MICROSOFT CORP | 84,609 | 84,609 |
| NETFLIX INC | 46,740 | 46,740 |
| OCCIDENTAL PETROLEUM CORP | 4,896 | 4,896 |
| PROSUS NV SPON ADR | 24,907 | 24,907 |
| SHELL PLC ADR | 57,641 | 57,641 |
| SAFRAN SA UNSPON ADR | 44,880 | 44,880 |
| SAP SE SPONSORED ADR | 31,691 | 31,691 |
| TAIWAN SEMICONDUCTOR SP ADR | 28,080 | 28,080 |
| UNITED HEALTH GROUP INC | 40,012 | 40,012 |
| VISA INC CLASS A SHARES | 15,100 | 15,100 |
| WELLS FARGO & CO | 45,922 | 45,922 |
| WOODWARD INC | 19,739 | 19,739 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ROCK SPRINGS CAPITAL OFFSHORE FUND LP | FMV | 6,339,346 | 6,339,346 |
| ORBIMED ROYALTY OPP II | FMV | 89,751 | 89,751 |
| FORTRESS CREDIT OPPS FD IV | FMV | 936,133 | 936,133 |
| COREALPHA PRIV EQ PTNS IV | FMV | 640,683 | 640,683 |
| INDUS SELECT FUND LTD | FMV | 8,597,711 | 8,597,711 |
| ROYAL OPPORTUNITIES FEEDER FD | FMV | 293,998 | 293,998 |
| KING STREET CAPITAL LTD | FMV | 338,933 | 338,933 |
| FORTRESS CRD OPP FD II (B) LP | FMV | 271,799 | 271,799 |
| AXIOM ASIA PRIVATE CAP FND | FMV | 2,562,186 | 2,562,186 |
| COMMONFUND CAPITAL PRIVATE EQUIT PARTNERS VIII | FMV | 548,983 | 548,983 |
| FORTRESS CREDIT OPP FD III (B) | FMV | 249,840 | 249,840 |
| ACTIS GLOBAL 4 A LP | FMV | 1,088,000 | 1,088,000 |
| DENHAM COMMODITY PTNS VI | FMV | 537,236 | 537,236 |
| GLYNN PARTNERS III LP | FMV | 520,877 | 520,877 |
| COMMONFUND NRP IX LP | FMV | 1,379,985 | 1,379,985 |
| GEM REALTY FUND V, LP | FMV | 400,590 | 400,590 |
| COMMONFUND CAPITAL EMERGING MARKETS 2013, LP | FMV | 1,821,575 | 1,821,575 |
| CLAYTON DUBILIER & RICE IX LP | FMV | 2,319,841 | 2,319,841 |
| YORKTOWN ENERGY PARTNERS X LP | FMV | 483,099 | 483,099 |
| GREENSPRING GLOBAL PRTNRS VI | FMV | 1,689,340 | 1,689,340 |
| FIR TREE REAL ESTATE FUND III | FMV | 15,942 | 15,942 |
| COATUE LONG ONLY OFFSHORE FUND, LTD | FMV | 7,450,657 | 7,450,657 |
| GQG PARTNERS EMERGING MARKETS EQ INV | FMV | 5,691,085 | 5,691,085 |
| DAVIDSON KEMPNER INSTITUTIONAL LP | FMV | 4,405,518 | 4,405,518 |
| FARALLON CAPITAL INST PARTNERS LP | FMV | 5,934 | 5,934 |
| FORTRESS CREDIT OPPORTUNITIES FD B LP | FMV | 90,597 | 90,597 |
| LEXINGTON CAPITAL PTNRS VII LP | FMV | 265,874 | 265,874 |
| NEWPORT ASIA INST FUND | FMV | 2,494,070 | 2,494,070 |
| SELECT EQUITY OFFSHORE LTD | FMV | 5,496,255 | 5,496,255 |
| BLUE OWL FIRST LIEN FUND II LP | FMV | 660,000 | 660,000 |
| CHAMBERS ENERGY CAPITAL V, LP | FMV | 411,207 | 411,207 |
| FARALLON R.E. PARTNERS IV LP | FMV | 113,837 | 113,837 |
| ALEUTIAN FUND LP | FMV | 2,049,040 | 2,049,040 |
| HIGHCLERE INTERNATIONJAL SMID | FMV | 4,967,335 | 4,967,335 |
| ENERGY SPECTRUM PARTNERS VII | FMV | 755,785 | 755,785 |
| GLYNN PARTNERS IV LP | FMV | 1,984,390 | 1,984,390 |
| AXIOM ASIA IV LP | FMV | 2,237,352 | 2,237,352 |
| FARALLON EQ PARTNERS INTL | FMV | 6,822,924 | 6,822,924 |
| GEM REALTY FUND VI LP | FMV | 1,032,579 | 1,032,579 |
| GLYNN PARTNERS V LP | FMV | 1,896,859 | 1,896,859 |
| BLACKGOLD PRIVATE ENERGY | FMV | 300,941 | 300,941 |
| OWL ROCK FIRST LIEN FUND, LP | FMV | 3,734,628 | 3,734,628 |
| AXIOM ASIA V LP | FMV | 1,464,387 | 1,464,387 |
| PARK WEST INVESTORS LTD | FMV | 3,796,126 | 3,796,126 |
| OWL ROCK TECH FINANCE | FMV | 4,453,223 | 4,453,223 |
| WOODSON CAP OFFSHORE FD | FMV | 7,114,075 | 7,114,075 |
| ATALAN OFFSHORE FUND, LTD | FMV | 5,036,276 | 5,036,276 |
| GREENSPRING GLOBAL OPP FUND LP | FMV | 1,590,676 | 1,590,676 |
| DURABLE CAPITAL OPP FUND LP | FMV | 223,414 | 223,414 |
| CASDIN PRIVATE GROWTH EQTY | FMV | 1,459,553 | 1,459,553 |
| BLACKSTONE REALESTATE PART X TE3 LP | FMV | 80,332 | 80,332 |
| GCM GROSVENOR ADVANCE | FMV | 1,380,351 | 1,380,351 |
| AXIOM ASIA COINVESTMENT FD II | FMV | 806,695 | 806,695 |
| ALUA OFFSHORE FUND LTD | FMV | 4,386,568 | 4,386,568 |
| AVENIR GROWTH PAR III | FMV | 2,345,784 | 2,345,784 |
| JUNTO OFFSHORE FUND | FMV | 7,699,926 | 7,699,926 |
| TIGER GLOBAL PIP XV LP | FMV | 1,333,371 | 1,333,371 |
| CASDIN PRIVATE GROWTH II | FMV | 1,439,300 | 1,439,300 |
| 5TH CENTURY PARTN FUND I | FMV | 399,325 | 399,325 |
| FULCRUM FUND LP | FMV | 129,784 | 129,784 |
| AVENIR GROWTH PARTN IV LP | FMV | 882,441 | 882,441 |
| WTC CFT RESEARCH EQUITY | FMV | 2,532,844 | 2,532,844 |
| COREALPHA VI LP CO INVESTMENT | FMV | 1,097,875 | 1,097,875 |
| GLYNN PARTNERS VI LP | FMV | 142,392 | 142,392 |
| LCP X LP | FMV | 1,852,877 | 1,852,877 |
| TCW DIRECT LENDING VIII LLC | FMV | 821,847 | 821,847 |
| CAP91 PARTNERS FUND LP | FMV | 570,861 | 570,861 |
| COREALPHA PRIV EQ PART CO INV | FMV | 2,462,155 | 2,462,155 |
| AXIOM ASIA COINVEST FUND I | FMV | 957,441 | 957,441 |
| TCW DIRECT LENDING VII LLC | FMV | 1,864,311 | 1,864,311 |
| AEA INVESTORS VII LP | FMV | 3,066,724 | 3,066,724 |
| GOLUB CPAITAL PARTN INT 12 LP | FMV | 3,150,000 | 3,150,000 |
| MAVERICK HOLDINGS C, LTD SERIES A | FMV | 1,897,493 | 1,897,493 |
| CANYON DISTRESSED OPP FND III | FMV | 3,642,986 | 3,642,986 |
| CASDIN PARTNERS OFFSHORE, LTD | FMV | 3,004,989 | 3,004,989 |
| DURABLE CAPITAL OFFSHORE FND | FMV | 6,262,468 | 6,262,468 |
| GREENSPRING SECONDARIES FD IV | FMV | 2,344,184 | 2,344,184 |
| LEXINGTON CAPITAL PARTNERS IX | FMV | 4,631,381 | 4,631,381 |
| NUT TREE DRAWDOWN OFF FND LP | FMV | 3,237,946 | 3,237,946 |
| CHAMBERS ENERGY CAPITAL IV, LP | FMV | 1,324,751 | 1,324,751 |
| FARALLON R.E. PARTNERS III | FMV | 1,718,544 | 1,718,544 |
| AXIOM ASIA VI LP | FMV | 960,976 | 960,976 |
| AKO GLOBAL LONG ONLY | FMV | 5,604,001 | 5,604,001 |
| YORKTOWN ENERGY PARTNERS XI | FMV | 1,540,402 | 1,540,402 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 30,924 | 15,462 | 15,462 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REFUNDABLE TAXES | 0 | 35,020 | 35,020 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 234,229 | 234,229 | 0 | |
| BANK CHARGES | 177 | 89 | 88 | |
| INSURANCE | 2,250 | 1,125 | 1,125 | |
| INVESTMENT COMMITTEE FEES | 16,000 | 16,000 | 0 | |
| TRAVEL | 2,146 | 1,073 | 1,073 | |
| PENALTIES | 3,464 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | 4,934,295 | ||
| OTHER INCOME | 23,914 | 23,914 | 23,914 |
| Description | Amount |
|---|---|
| INCREASE IN INVESTMENTS TO FAIR VALUE | 10,469,343 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 107,664 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 180,744 | 0 | 0 | |
| FOREIGN TAX | 354 | 354 | 0 | |
| STATE UBIT | 553 | 553 | 0 | |
| FEDERAL UBIT | 1,886 | 0 | 0 |