| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 32,861 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH | 1,807,294 | 2,646,857 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 24FBFS SCSP | AT COST | 1,009,450 | 1,009,954 |
| 8VC OPPORTUNITIES FUND II, LP | AT COST | 275,041 | 273,666 |
| 8VC OPPORTUNITIES FUND IV, LP | AT COST | 76,209 | 102,950 |
| ADAGE CAPITAL PARTNERS | AT COST | 6,806,756 | 7,084,622 |
| ALTA PARK OFFSHORE FUND LTD | AT COST | 0 | 47,578 |
| ALTIMETER | AT COST | 100,000 | 590,864 |
| ARES MANAGEMENT CORP | AT COST | 1,000,000 | 37,791 |
| BAYPOND | AT COST | 737,664 | 6,528,455 |
| BC GLOBAL LONG EQUITY FUND | AT COST | 721,204 | 782,930 |
| BC LIFE SCIENCES FUND III LP | AT COST | 193,673 | 205,107 |
| BC VENTURE FUND 2021 | AT COST | 304,520 | 391,496 |
| BLACKSTONE TACTICAL OPPORTUNITIES | AT COST | 386,292 | 209,618 |
| CENTER ROCK PARTNERS FUND I-A, LP | AT COST | 218,056 | 301,808 |
| CLIMATE IMPACT SOLUTIONS FUND | AT COST | 648,994 | 866,971 |
| CNK FUND I, LP | AT COST | 129,472 | 396,184 |
| CRAFT VENTURES FEEDER III, LP | AT COST | 345,553 | 324,684 |
| CRAFT VENTURES FEEDER IV, LP | AT COST | 88,009 | 78,340 |
| CRAFT VENTURES GROWTH FEEDER I, LP | AT COST | 576,624 | 525,848 |
| CRAFT VENTURES GROWTH FEEDER II LP | AT COST | 75,080 | 83,104 |
| CRAFT VENTURES II, LP | AT COST | 492,457 | 1,444,714 |
| DIV FUND III-B, LP | AT COST | 518,304 | 728,586 |
| DIV FUND V-B LP | AT COST | 437,598 | 431,442 |
| DIV VAL OPP FUND IV-B, LP | AT COST | 1,571,120 | 1,639,226 |
| FINANCIAL OPPORTUNITY FUND LTD | AT COST | 162,505 | 14,808 |
| FIRST BOSTON BRIDGE LENDING POOL IV | AT COST | 2,158,266 | 2,000,000 |
| FORTRESS LEGAL ASSETS FUND I (B) | AT COST | 164,053 | 163,554 |
| FOUNDERS FUND GROWTH | AT COST | 212,657 | 239,597 |
| GEMSPRING CAPITAL FUND I, LP | AT COST | 91,803 | 142,067 |
| GENSTAR CAPITAL PARTNERS X LP | AT COST | 241,275 | 291,934 |
| GENSTAR X AIV (A) LP | AT COST | 18,807 | 18,807 |
| GENSTAR X OPPORTUNITIES FUND I & GCP X, LP | AT COST | 78,181 | 75,083 |
| GLS CAPITAL ACCESS FUND I, INC. | AT COST | 379,021 | 481,190 |
| GMO QUALITY FUND - CLASS VI | AT COST | 1,211,026 | 1,559,868 |
| HADLEY HARBOR PARTNERS LP | AT COST | 0 | 32,883 |
| IGUAZU INVESTORS | AT COST | 1,122,000 | 2,164,989 |
| LINX PARTNERS III | AT COST | 232,860 | 226,506 |
| MAVERICK LIEN FUND IV , LP | AT COST | 35,725 | 110,371 |
| MERLIN CO-INVESTMENT FUND II (CAYMAN) LP | AT COST | 325,692 | 530,871 |
| MINER PARTNERS CRESCENT POINT I LP | AT COST | 734,026 | 912,911 |
| MSD PRIVATE CREDIT OPP FUND II | AT COST | 815,206 | 786,896 |
| NAVA VENTURES LP | AT COST | 405,177 | 589,539 |
| PARTNERS CAPITAL PHOENIX FUND II, LTD - DIVERSIFIED INCOME FUND | AT COST | 1,291,501 | 2,101,069 |
| PERCEPTIVE CREDIT OPP. OFFSHORE FUND II | AT COST | 0 | 13,707 |
| RIVA CAPITAL PARTNERS IV | AT COST | 701,276 | 1,659,450 |
| RIVA CAPITAL PARTNERS V | AT COST | 958,568 | 1,980,302 |
| RTW INNOVATION OFFSHORE FUND LTD | AT COST | 850,000 | 1,609,371 |
| SIF - ASCENSION I CAYMAN LP | AT COST | 193,798 | 176,410 |
| STOCKBRIDGE FUND OFFSHORE | AT COST | 1,500,000 | 2,194,410 |
| STRATEGY CAPITAL INVESTORS | AT COST | 759,955 | 1,291,846 |
| TDC LATHAM FARMS | AT COST | 862,137 | 2,425,928 |
| THE FOUNDERS FUND GROWTH II LP | AT COST | 694,675 | 706,354 |
| THE FOUNDERS FUND VIII LP | AT COST | 55,202 | 66,426 |
| US VENTURE CAPITAL AGGR. FUND A (CAYMAN) LP | AT COST | 209,768 | 225,726 |
| VISTA FOUNDATION FUND III-A | AT COST | 547,977 | 832,030 |
| VISTA FOUNDATION FUND IV-A | AT COST | 179,998 | 223,091 |
| WP GLOBAL GROWTH PARTNERS LP | AT COST | 177,700 | 289,825 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEMBERSHIPS, DUES AND SUBSCRIPTIOINS | 6,587 | 0 | 0 | |
| INSURANCE | 11,480 | 0 | 0 | |
| IT, COMPUTERS AND SUPPORT | 25,294 | 0 | 0 | |
| OFFICE AND OTHER EXPENSES | 4,212 | 0 | 0 | |
| PASS THROUGH ENTITY INVESTMENT EXPENSES | 320,655 | 320,298 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH ENTITIES - UBIT | 20,651 | 20,651 | |
| PASSTHROUGH ENTITIES- OTHER INCOME | 1,819,422 | 1,819,422 | 1,819,422 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 115,940 | 115,940 | 0 | |
| PHILITHROPIC CONSULTING | 124,775 | 0 | 124,775 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,473 | 1,473 | 0 | |
| STATE TAXES | 845 | 0 | 0 | |
| FEDERAL TAXES (NET) | 41,341 | 0 | 0 | |
| PAYROLL TAXES | 17,019 | 0 | 17,019 |