| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GOLDMAN SACHS 0268 | AT COST | 22,018,151 | 26,400,182 |
| GALVANIZE INNOVATION & EXPANSION FUND I | AT COST | 5,618,065 | 6,134,083 |
| KSV GLOBAL FUND II | AT COST | 930,278 | 738,073 |
| WELLWITHALL | AT COST | 4,999,999 | 4,999,999 |
| PACIFIC FUSION CORPORATION | AT COST | 999,997 | 999,997 |
| REFLOW MEDICAL, INC | AT COST | 9,999,987 | 9,999,987 |
| ASTURIAS OFFSHORE FUND LTD | AT COST | 12,500,000 | 12,500,000 |
| VESF II FEEDER FUND | AT COST | 387,713 | 310,105 |
| Description | Amount |
|---|---|
| ACCRUED INTEREST/TIMING DIFFERENCE | 179,263 |
| K-1 ADJUSTMENTS | 898,608 |
| BOOK TO TAX DIFFERENCE | 150 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MA FILING FEE | 1,000 | 0 | 0 | 0 |
| GALVANIZE INNOVATION & EXPANSION FUND I | 3 | 3 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 97,243 | 97,243 | 0 | 0 |
| PORTFOLIO DEDUCTIONS | 655,391 | 655,391 | 0 | 0 |
| SPENCER STUART | 143,000 | 0 | 0 | 143,000 |
| PHILANTHROPIC ADVISORY SERVICES | 41,881 | 0 | 0 | 41,881 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2023 EXTENSION PAYMENT | 160,000 | 0 | 0 | 0 |
| 2024 Q3 PAYMENT | 27,000 | 0 | 0 | 0 |
| 2024 Q4 PAYMENT | 30,000 | 0 | 0 | 0 |