| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 39,085 | 19,543 | 19,542 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PIMCO SHORT TERM FUND | 2,875 | 2,875 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PINNACLE FINANCIAL PARTNERS | 797,298 | 797,298 |
| VANGUARD REAL ESTATE INDEX FUN | 2,789,215 | 2,789,215 |
| AON PLC CLASS A | 66,804 | 66,804 |
| AERCAP HOLDINGS NV | 53,975 | 53,975 |
| ALCOA CORP | 29,393 | 29,393 |
| ALPHABET INC CL C | 83,032 | 83,032 |
| AMAZON.COM INC | 132,292 | 132,292 |
| BAYER AG SPONSOERED ADR | 26,025 | 26,025 |
| ELEVANCE HEALTH INC | 26,930 | 26,930 |
| CAPITAL ONE FINANCIAL CORP | 43,153 | 43,153 |
| CHARTER COMMUNICATIONS | 24,679 | 24,679 |
| COMCAST CORP CLASS A | 53,968 | 53,968 |
| CONOCOPPHILLIPS | 84,295 | 84,295 |
| DISCOVER FINANCIAL SERVICES | 13,858 | 13,858 |
| META PLATFORMS INC CLASS A | 83,728 | 83,728 |
| GENERAL ELECTRIC CO. | 30,590 | 30,590 |
| HILTON WORLDWIDE HOLDINGS IN | 29,412 | 29,412 |
| HUMANA INC | 38,310 | 38,310 |
| ESTEE LAUDER COMPANIES CL A | 16,646 | 16,646 |
| LIBERTY BROADBAND A | 5,726 | 5,726 |
| LIBERTY BROADBAND C | 12,485 | 12,485 |
| LONDON STOCK EXCHG UNSP ADR | 47,432 | 47,432 |
| MICROSOFT CORP | 63,225 | 63,225 |
| PROSUS NV SPON ADR | 51,062 | 51,062 |
| SHELL PLC ADR | 54,881 | 54,881 |
| SAFRAN SA UNSPON ADR | 28,340 | 28,340 |
| SAP SE SPONSORED ADR | 55,643 | 55,643 |
| TAIWAN SEMICONDUCTOR SP ADR | 51,150 | 51,150 |
| UNITED HEALTH GROUP INC | 54,127 | 54,127 |
| VISA INC CLASS A SHARES | 35,080 | 35,080 |
| WELLS FARGO & CO | 31,748 | 31,748 |
| WOODWARD INC | 34,283 | 34,283 |
| WORKDAY INC CLASS A | 66,056 | 66,056 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ROCK SPRINGS CAPITAL OFFSHORE FUND LP | FMV | 5,592,114 | 5,592,114 |
| ORBIMED ROYALTY OPP II | FMV | 31,672 | 31,672 |
| FORTRESS CREDIT OPPS FD IV | FMV | 760,831 | 760,831 |
| COREALPHA PRIV EQ PTNS IV | FMV | 393,429 | 393,429 |
| INDUS SELECT FUND LTD | FMV | 9,175,550 | 9,175,550 |
| ROYAL OPPORTUNITIES FEEDER FD | FMV | 136,256 | 136,256 |
| KING STREET CAPITAL LTD | FMV | 280,323 | 280,323 |
| FORTRESS CRD OPP FD II (B) LP | FMV | 252,228 | 252,228 |
| AXIOM ASIA PRIVATE CAP FND | FMV | 1,755,525 | 1,755,525 |
| COMMONFUND CAPITAL PRIVATE EQUIT PARTNERS VIII | FMV | 479,042 | 479,042 |
| FORTRESS CREDIT OPP FD III (B) | FMV | 36,601 | 36,601 |
| ACTIS GLOBAL 4 A LP | FMV | 864,000 | 864,000 |
| DENHAM COMMODITY PTNS VI | FMV | 517,169 | 517,169 |
| GLYNN PARTNERS III LP | FMV | 638,108 | 638,108 |
| COMMONFUND NRP IX LP | FMV | 1,201,031 | 1,201,031 |
| GEM REALTY FUND V, LP | FMV | 323,515 | 323,515 |
| COMMONFUND CAPITAL EMERGING MARKETS 2013, LP | FMV | 1,459,031 | 1,459,031 |
| CLAYTON DUBILIER & RICE IX LP | FMV | 1,937,889 | 1,937,889 |
| YORKTOWN ENERGY PARTNERS X LP | FMV | 451,674 | 451,674 |
| GREENSPRING GLOBAL PRTNRS VI | FMV | 1,609,551 | 1,609,551 |
| FIR TREE REAL ESTATE FUND III | FMV | 9,817 | 9,817 |
| COATUE LONG ONLY OFFSHORE FUND, LTD | FMV | 7,351,605 | 7,351,605 |
| GQG PARTNERS EMERGING MARKETS EQ INV | FMV | 6,074,676 | 6,074,676 |
| DAVIDSON KEMPNER INSTITUTIONAL LP | FMV | 4,842,149 | 4,842,149 |
| FARALLON CAPITAL INST PARTNERS LP | FMV | 5,936 | 5,936 |
| FORTRESS CREDIT OPPORTUNITIES FD B LP | FMV | 66,253 | 66,253 |
| LEXINGTON CAPITAL PTNRS VII LP | FMV | 105,118 | 105,118 |
| SELECT EQUITY OFFSHORE LTD | FMV | 3,531,682 | 3,531,682 |
| BLUE OWL FIRST LIEN FUND II LP | FMV | 744,027 | 744,027 |
| CHAMBERS ENERGY CAPITAL V, LP | FMV | 391,925 | 391,925 |
| FARALLON R.E. PARTNERS IV LP | FMV | 433,624 | 433,624 |
| ALEUTIAN FUND LP | FMV | 2,258,298 | 2,258,298 |
| SOLEUS CAPITAL OFFSHORE LP | FMV | 2,226,196 | 2,226,196 |
| ENERGY SPECTRUM PARTNERS VII | FMV | 796,817 | 796,817 |
| GLYNN PARTNERS IV LP | FMV | 2,001,748 | 2,001,748 |
| AXIOM ASIA IV LP | FMV | 2,038,140 | 2,038,140 |
| FARALLON EQ PARTNERS INTL | FMV | 8,099,528 | 8,099,528 |
| GEM REALTY FUND VI LP | FMV | 971,643 | 971,643 |
| GLYNN PARTNERS V LP | FMV | 1,718,302 | 1,718,302 |
| OWL ROCK FIRST LIEN FUND, LP | FMV | 2,729,036 | 2,729,036 |
| AXIOM ASIA V LP | FMV | 1,417,893 | 1,417,893 |
| PARK WEST INVESTORS LTD | FMV | 590,266 | 590,266 |
| OWL ROCK TECH FINANCE | FMV | 4,875,199 | 4,875,199 |
| WOODSON CAP OFFSHORE FD | FMV | 9,083,215 | 9,083,215 |
| ATALAN OFFSHORE FUND, LTD | FMV | 5,615,253 | 5,615,253 |
| GREENSPRING GLOBAL OPP FUND LP | FMV | 1,590,677 | 1,590,677 |
| DURABLE CAPITAL OPP FUND LP | FMV | 283,848 | 283,848 |
| CASDIN PRIVATE GROWTH EQTY | FMV | 1,427,864 | 1,427,864 |
| BLACKSTONE REALESTATE PART X TE3 LP | FMV | 583,950 | 583,950 |
| IR M CORE BOND FUND II LLC | FMV | 10,417,051 | 10,417,051 |
| GCM GROSVENOR ADVANCE | FMV | 1,666,235 | 1,666,235 |
| AXIOM ASIA COINVESTMENT FD II | FMV | 1,006,475 | 1,006,475 |
| ALUA OFFSHORE FUND LTD | FMV | 5,080,766 | 5,080,766 |
| AVENIR GROWTH PAR III | FMV | 1,806,587 | 1,806,587 |
| JUNTO OFFSHORE FUND | FMV | 8,540,538 | 8,540,538 |
| TIGER GLOBAL PIP XV LP | FMV | 1,340,360 | 1,340,360 |
| CASDIN PRIVATE GROWTH II | FMV | 1,660,679 | 1,660,679 |
| 5TH CENTURY PARTN FUND I | FMV | 503,079 | 503,079 |
| FULCRUM FUND LP | FMV | 211,618 | 211,618 |
| AVENIR GROWTH PARTN IV LP | FMV | 1,839,868 | 1,839,868 |
| WTC CFT RESEARCH EQUITY | FMV | 3,076,007 | 3,076,007 |
| COREALPHA VI LP CO INVESTMENT | FMV | 1,136,630 | 1,136,630 |
| GLYNN PARTNERS VI LP | FMV | 462,225 | 462,225 |
| LCP X LP | FMV | 2,688,117 | 2,688,117 |
| TCW DIRECT LENDING VIII LLC | FMV | 931,513 | 931,513 |
| CAP91 PARTNERS FUND LP | FMV | 728,909 | 728,909 |
| NUT TREE DRAWDOWN FUND II LP | FMV | 801,338 | 801,338 |
| THE CHILDRENS INVESTMENT FUND LP | FMV | 5,074,500 | 5,074,500 |
| COREALPHA PRIV EQ PART CO INV | FMV | 2,498,591 | 2,498,591 |
| AXIOM ASIA COINVEST FUND I | FMV | 984,760 | 984,760 |
| TCW DIRECT LENDING VII LLC | FMV | 1,728,298 | 1,728,298 |
| AEA INVESTORS VII LP | FMV | 2,731,167 | 2,731,167 |
| GOLUB CPAITAL PARTN INT 12 LP | FMV | 3,150,000 | 3,150,000 |
| CANYON DISTRESSED OPP FND III | FMV | 2,418,790 | 2,418,790 |
| CASDIN PARTNERS OFFSHORE, LTD | FMV | 2,585,962 | 2,585,962 |
| DURABLE CAPITAL OFFSHORE FND | FMV | 6,902,805 | 6,902,805 |
| GREENSPRING SECONDARIES FD IV | FMV | 2,151,725 | 2,151,725 |
| LEXINGTON CAPITAL PARTNERS IX | FMV | 4,525,797 | 4,525,797 |
| NUT TREE DRAWDOWN OFF FND LP | FMV | 1,770,265 | 1,770,265 |
| CHAMBERS ENERGY CAPITAL IV, LP | FMV | 1,053,383 | 1,053,383 |
| FARALLON R.E. PARTNERS III | FMV | 1,747,755 | 1,747,755 |
| AXIOM ASIA VI LP | FMV | 1,077,985 | 1,077,985 |
| AKO GLOBAL LONG ONLY | FMV | 6,017,000 | 6,017,000 |
| YORKTOWN ENERGY PARTNERS XI | FMV | 1,550,729 | 1,550,729 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 17,678 | 8,839 | 8,839 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REFUNDABLE TAXES | 35,020 | 0 | 0 |
| Description | Amount |
|---|---|
| DECREASE IN INVESTMENTS TO FAIR VALUE | 4,283,773 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 158,098 | 158,098 | 0 | |
| BANK CHARGES | 91 | 45 | 46 | |
| INSURANCE | 2,275 | 1,137 | 1,138 | |
| INVESTMENT COMMITTEE FEES | 10,000 | 10,000 | 0 | |
| MEALS | 1,177 | 294 | 295 | |
| PENALTIES | 10,576 | 0 | 0 | |
| DUES | 1,645 | 823 | 822 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | 6,460,907 | ||
| OTHER INCOME | 430 | 430 | 430 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TAXES PAYABLE | 0 | 110,569 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 348,496 | 0 | 0 | |
| FOREIGN TAX | 215 | 215 | 0 | |
| STATE UBIT | 1,061 | 1,061 | 0 | |
| FEDERAL UBIT | 1,483 | 0 | 0 |