| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GS INVESTMENT GRADE CREDIT FUND CLASS P | 1,413,693 | 1,531,501 |
| GS SHORT DURATION BOND FUND CLASS P | 1,566,218 | 1,597,393 |
| JPMORGAN CHASE & CO. LNKD TO 20+ YEAR TREASURY BD | 200,000 | 187,800 |
| GS FINANCE CORP. LNKD TO 20+ YEAR TREASURY BD | 200,000 | 184,086 |
| UBS AG LNKD TO 20+ YEAR TREASURY BD CNTNGNT CPN W | 200,000 | 182,640 |
| JPMORGAN CHASE & CO. LNKD TO 20+ YEAR TREASURY BD | 300,000 | 290,460 |
| ISHARES CORE S&P MID-CAP ETF (IJH) | 299,914 | 300,957 |
| ROYAL BANK OF CANADA LINKED TO S&P 500 INDEX | 600,000 | 708,180 |
| GS FINANCE CORP. LINKED TO S&P 500 INDEX CNTNGNT CPN | 500,000 | 587,900 |
| JPMORGAN CHASE & CO. LINKED TO S&P 500 INDEX | 750,000 | 845,925 |
| THE BANK OF NOVA SCOTIA LINKED TO S&P 500 INDEX | 750,000 | 840,638 |
| GS FINANCE CORP. LINKED TO S&P 500 INDEX CNTNGNT CPN | 750,000 | 859,313 |
| TORONTO DOMINION BANK LINKED TO S&P 500 INDEX | 250,000 | 269,500 |
| HSBC BANK PLC LINKED TO S&P 500 INDEX CNTNGNT CPN W | 250,000 | 269,100 |
| JPMORGAN CHASE & CO. LINKED TO RUSSELL 2000 INDEX | 500,000 | 527,200 |
| JPMORGAN CHASE & CO. LINKED TO S&P 500 INDEX UPSIDE | 300,000 | 298,170 |
| UBS AG LINKED TO S&P 500 INDEX CNTNGNT CPN W BUFFER | 300,000 | 295,650 |
| THE BANK OF NOVA SCOTIA LINKED TO S&P 500 INDEX | 350,000 | 413,676 |
| GS FINANCE CORP. LINKED TO S&P 500 INDEX UPSIDE | 500,000 | 525,530 |
| MORGAN STANLEY FINANCE LLC LINKED TO S&P 500 INDEX | 300,000 | 296,940 |
| JPMORGAN CHASE & CO. LINKED TO S&P 500 INDEX UPSIDE | 550,000 | 562,925 |
| GS FINANCE CORP. LINKED TO S&P 500 INDEX UPSIDE | 300,000 | 360,627 |
| JPMORGAN CHASE & CO. LINKED TO RUSSELL 2000 INDEX | 500,000 | 571,550 |
| JPMORGAN CHASE & CO. LINKED TO S&P 500 INDEX UPSIDE | 200,000 | 237,800 |
| JPMORGAN CHASE & CO. LINKED TO S&P 500 INDEX UPSIDE | 1,000,000 | 1,118,900 |
| NATIONAL BANK OF CANADA-NEW YO LINKED TO S&P 500 | 1,000,000 | 1,116,730 |
| UBS AG LINKED TO S&P 500 INDEX UPSIDE LEVERED CAPPED | 500,000 | 499,000 |
| THE BANK OF NOVA SCOTIA LINKED TO BASKET OF INDICES | 300,000 | 382,335 |
| JPMORGAN CHASE & CO. LINKED TO BASKET OF INDICES | 200,000 | 251,980 |
| NATIONAL BANK OF CANADA-NEW YO LINKED TO BASKET OF | 200,000 | 227,704 |
| THE BANK OF NOVA SCOTIA LINKED TO BASKET OF INDICES | 200,000 | 225,552 |
| BARCLAYS BANK PLC LINKED TO BASKET OF INDICES UPSIDE | 300,000 | 297,840 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CAPRI HOLDINGS LIMITED CMN | 9,105 | 1,500,525 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| GS VINTAGE FUND VI OFFSHORE LP (LP) | 808,349 | 808,349 | 169,278 |
| STRATEGIC INVTRS XI ACCESS OFF (LP) | 198,600 | 331,906 | 329,916 |
| GS VINTAGE IX B OFFSHORE SCSP (LP) | 102,495 | 403,032 | 605,444 |
| GS PRIVATE CREDIT MANAGERS IV (LP) | 264,542 | 320,792 | 342,861 |
| WSRECP IV OFF (LP) | 85,192 | 105,048 | 101,224 |
| VINTAGE REAL ESTATE PARTNERS III (INTERNATIONAL) | -366 | 25,741 | 28,574 |
| HELM FUND II LP | 182,307 | 160,827 | 226,198 |
| CONTRIBUTIONS CREDITABLE | 20,357 | 24,541 | 24,541 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEES AND LICENSES | 48 | 0 | 48 | |
| PASSTHROUGH EXPENSES | 40,071 | 40,071 | 0 | |
| BANK FEES | 23 | 23 | 0 | |
| REGISTERED AGENT FEES | 283 | 0 | 283 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRIVATE CREDIT MANAGER IV | 26,580 | 26,580 | 26,580 |
| STRATEGIC INVESTORS XI | 17,290 | 17,290 | 17,290 |
| VINTAGE FUND VI | 28,159 | 28,159 | 28,159 |
| GUARENTEED PAYMENTS | 5,417 | 5,417 | 5,417 |
| WEST STREET REAL ESTATE - 988 | 3,483 | 3,483 | 3,483 |
| VINTAGE IX B OFFSHORE | 1,290 | 1,290 | 1,290 |
| Description | Amount |
|---|---|
| BASIS ADJUSTMENTS | 2,822 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OPTIONS LIABILITY | 6,855 | 46,550 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATION FEES | 29,408 | 0 | 29,408 | |
| INVESTMENT ADVISORY FEES | 104,775 | 104,775 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 10,000 | 0 | 0 | |
| DE TAX | 25 | 0 | 25 |