| 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 | 83,138 | 115,288 |
| INVESTMENTS - WARBURG PINCUS GLOBAL GROWTH (E&P) -2 LP | AT COST | 7,955 | 7,955 |
| INVESTMENTS - WARBURG PINCUS GLOBAL GROWTH LP | AT COST | 111,640 | 187,279 |
| INVESTMENTS - WARBURG PINCUS GG CALISTO | AT COST | 110,950 | 110,950 |
| INVESTMENTS - GQG PARTNERS GLOBAL EQUITY FUND | AT COST | 180,586 | 271,381 |
| INVESTMENTS - PRIMETIME PARTNERS | AT COST | 212,973 | 240,176 |
| INVESTMENTS - RADIAN CAPITAL PARTNERS III | AT COST | 32,703 | 32,511 |
| INVESTMENTS - NEXUS SPECIAL SITUATIONS III LP | AT COST | 143,288 | 167,751 |
| INVESTMENTS - 3175 BEAVERCREEK LLC | AT COST | 171,167 | 500,000 |
| INVESTMENTS - LUMINATE CAPITAL | AT COST | 129,629 | 162,091 |
| INVESTMENTS - JMI EQUITY FUND X B LP | AT COST | 214,789 | 276,496 |
| INVESTMENTS - GOODWATER INFINITY | AT COST | 194,197 | 192,562 |
| INVESTMENTS - LINDEN V - A | AT COST | 91,466 | 150,938 |
| INVESTMENTS - LINDEN V - A AIV LP | AT COST | 21,950 | 64,374 |
| INVESTMENTS - SB INVESTMENT GROUP LLC | AT COST | 251,066 | 250,000 |
| INVESTMENTS - FRANKLIN SQ HOLDINGS LP | AT COST | 139,513 | 150,000 |
| INVESTMENTS - SEMINAL FOOD AND NUTRITION | AT COST | 113,450 | 158,795 |
| INVESTMENTS - MERCHANT WEALTH | AT COST | 242,739 | 288,130 |
| INVESTMENTS - SEMINAL CAPITAL INVESTMENTS | AT COST | 99,612 | 99,613 |
| INVESTMENTS - GATEWAY REDEVELOPMENT | AT COST | 153,553 | 200,000 |
| INVESTMENTS - RION | AT COST | 50,008 | 50,008 |
| INVESTMENTS - JPMORGAN | AT COST | 2,694,289 | 2,783,152 |
| MUTUAL FUNDS - FRANKLIN SQ | AT COST | 245,605 | 287,672 |
| INVESTMENTS - DIVIDEND RECEIVABLE | AT COST | 11,260 | 11,260 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES - FROM K-1S | 48,438 | 48,438 | 0 | |
| INVESTMENT INTEREST EXPENSE | 6,803 | 6,803 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WARBURG PINCUS CALLISTO | 26,850 | 26,850 | 26,850 |
| FS TACTICAL OPPORTUNITIES FUND A LP | 3,896 | 3,896 | 3,896 |
| GATEWAY CENTER LLC | -13,470 | -13,470 | |
| FRANKLIN SQUARE HOLDINGS, LP | 6,473 | 6,473 | |
| 3715 BEAVERCREEK LLC | 65,694 | 65,694 | |
| GQG PARTNERS GLOBAL EQUITY FUND - GQG PARTNERS SERIES LLC | 28 | 28 | 28 |
| MERCHANT WEALTH PARTNERS, LLC | 8,316 | 8,316 | 8,316 |
| NEXUS SPECIAL SITUATIONS III LP | -36 | -36 | -36 |
| SEMINAL FOOD AND NUTRITION INVESTMENTS | 8,524 | 8,524 | 8,524 |
| FRANKLIN SQUARE HOLDINGS, LP | -9,548 | -9,548 | -9,548 |
| NEXUS SPECIAL SITUATIONS III LP | -732 | -732 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEES | 42,500 | 31,875 | 10,625 | |
| PROFESSIONAL FEES | 87,678 | 72,928 | 14,750 | |
| PROFESSIONAL FEES | 1,680 | 0 | 1,680 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 376 | 376 | 0 |