| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GS INVESTMENT GRADE CREDIT FUND CLASS P | 347,801 | 363,230 |
| GS SHORT DURATION BOND FUND CLASS P | 368,545 | 372,731 |
| JPMORGAN CHASE & CO - LINKED TO 20+ YEAR TREASURY | 100,000 | 93,900 |
| GS FINANCE CORP - LINKED TO 20+ YEAR TREASURY | 100,000 | 92,043 |
| UBS AG - LINKED TO 20+ YEAR TREASURY | 100,000 | 91,320 |
| JPMORGAN CHASE - LINKED TO 20+ YEAR TREASURY | 300,000 | 290,460 |
| ISHARES CORE S&P MID-CAP ETF | 299,914 | 300,957 |
| ROYAL BANK OF CANADA LINKED TO S&P 500 | 400,000 | 472,120 |
| THE BANK OF NOVA SCOTIA LINKED TO RUSSELL 2000 | 500,000 | 579,560 |
| GS FINANCE CORP LINKED TO S&P 500 | 400,000 | 470,320 |
| JPMORGAN CHASE & CO LINKED TO S&P 500 | 650,000 | 733,135 |
| GS FINANCE CORP LINKED TO S&P 500 | 500,000 | 573,865 |
| THE BANK OF NOVA SCOTIA LINKED TO RUSSELL 2000 | 650,000 | 728,553 |
| GS FINANCE CORP LINKED TO S&P 500 | 650,000 | 744,738 |
| TORONTO DOMINION BANK LINKED TO S&P 500 | 500,000 | 539,000 |
| HSBC BANL - LINKED TO RUSSEL 2000 | 500,000 | 538,200 |
| JPMORGAN CHASE & CO LINKED TO RUSSELL 2000 | 450,000 | 474,480 |
| GS FINANCE CORP LINKED TO S&P 500 | 450,000 | 472,977 |
| MORGAN STANLEY LINKED TO S&P 500 | 300,000 | 296,940 |
| JPMORGAN CHASE & CO LINKED TO S&P 500 | 300,000 | 307,050 |
| THE BANK OF NOVA SCOTIA LINKED TO S&P 500 | 300,000 | 354,579 |
| GS FINANCE CORP LINKED TO S&P 500 | 600,000 | 721,254 |
| JPMORGAN CHASE & CO LINKED TO RUSSELL 2000 | 500,000 | 571,550 |
| JPMORGAN CHASE & CO LINKED TO S&P 500 | 300,000 | 356,700 |
| JPMORGAN CHASE & CO LINKED TO S&P 500 | 750,000 | 839,175 |
| NATIONAL BANK OF CANADA - LINKED TO S&P 500 | 750,000 | 837,548 |
| GS FINANCE CORP LINKED TO S&P 500 | 450,000 | 481,091 |
| THE BANK OF NOVA SCOTIA LINKED TO BASKET OF INDICES | 350,000 | 446,058 |
| JPMORGAN CHASE & CO LINKED TO BASKET OF INDICES | 300,000 | 377,970 |
| NATIONAL BANK OF CANADA LINKED TO BASKET OF INDICES | 100,000 | 113,852 |
| THE BANK OF NOVA SCOTIA LINKED TO BASKET OF INDICES | 100,000 | 112,776 |
| BARCLAYS BANK PLC LINKED TO BASKET OF INDICES | 400,000 | 397,120 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CAPRI HOLDINGS | 803 | 1,149,876 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| GS PRIVATE CREDIT MANAGERS IV (LP) | 264,542 | 320,792 | 334,255 |
| GS VINTAGE FUND VI OFFSHORE LP (LP) | 1,616,694 | 1,616,694 | 338,578 |
| GS VINTAGE FUND VII OFF. SCSP (LP) | 1,621,069 | 1,563,042 | 971,656 |
| GS VINTAGE IX B (LP) | 102,495 | 403,032 | 605,444 |
| GS VINTAGE VIII OFFSHORE SCSP (LP) | 1,249,613 | 1,249,613 | 1,854,207 |
| WSRECP IV OFF (LP) | 85,192 | 105,048 | 101,224 |
| STRATEGIC INVTRS XI ACCESS OFF (LP) | 198,600 | 331,906 | 329,918 |
| THE HELM FUND II LP | 182,307 | 160,828 | 226,198 |
| VINTAGE REAL ESTATE PARTNERS III (INTERNATIONAL) | -366 | 25,741 | 28,574 |
| CONTRIBUTIONS CREDITABLE | 20,357 | 26,787 | 26,787 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEES AND LICENSES | 342 | 0 | 342 | |
| BANK FEES | 4 | 4 | 0 | |
| PASSTHROUGH DEDUCTIONS | 44,887 | 44,887 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WEST STREET REAL ESTATE | 5,417 | 5,417 | 5,417 |
| VINTAGE VII OFFSHORE | 175,172 | 175,172 | 175,172 |
| PRIVATE CREDIT MANAGERS | 26,580 | 26,580 | 26,580 |
| STRATEGIC INVESTORS XI ACCESS | 17,289 | 17,289 | 17,289 |
| OTHER PASSTHROUGH INCOME | 4,773 | 4,773 | 4,773 |
| VINTAGE VI OFFSHORE | 56,324 | 56,324 | 56,324 |
| VINTAGE VIII OFFSHORE | 98,166 | 98,166 | 98,166 |
| Description | Amount |
|---|---|
| BASIS ADJUSTMENT | 287 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OPTIONS LIABILITY | 13,658 | 50,440 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEE | 102,435 | 102,435 | 0 | |
| ADMINISTRATION FEES | 29,408 | 0 | 29,408 |