| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 31,000 | 27,900 | 3,100 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS 220-0 | 6,198,841 | 6,202,169 |
| GOLDMAN SACHS 419-5 | 3,122,840 | 3,044,805 |
| JP MORGAN 5685 | 11,808,697 | 11,417,588 |
| MERRILL LYNCH 3809 | 1,123,557 | 969,713 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS 990-6 | 1,204,154 | 1,524,165 |
| GOLDMAN SACHS 765-7 | 1,120,787 | 1,369,241 |
| GOLDMAN SACHS 106-4 | 1,217,887 | 3,865,342 |
| GOLDMAN SACHS 030-0 | 2,708,196 | 2,993,976 |
| GOLDMAN SACHS 045-1 | 2,280,171 | 2,594,339 |
| GOLDMAN SACHS 736-0 | 1,854,781 | 2,486,389 |
| GOLDMAN SACHS 790-8 | 5,880,484 | 13,801,573 |
| GOLDMAN SACHS 180-8 | 2,044,878 | 2,635,322 |
| JP MORGAN 5685 | 16,157,151 | 28,766,434 |
| JP MORGAN 4248 | 5,029,337 | 8,752,717 |
| JP MORGAN 5864 | 1,000,000 | 1,324,638 |
| JP MORGAN 6315 | 1,416,790 | 1,737,032 |
| MERRILL LYNCH 3805 | 3,363,227 | 3,575,838 |
| MERRILL LYNCH 3806 | 4,554,228 | 6,807,641 |
| MERRILL LYNCH 3807 | 29,138,524 | 37,898,246 |
| MERRILL LYNCH 3809 | 1,970,407 | 1,774,340 |
| MERRILL LYNCH 3924 | 3,028,819 | 5,923,595 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GS CAP - ARES | AT COST | 336,938 | 1,359,138 |
| GS CAP - DST OPPORTUNITIES II | AT COST | 209,191 | 391,925 |
| GS CAP - DST OPPORTUNITIES IV | AT COST | 328,391 | 215,038 |
| GS CAP - DST OPPORTUNITIES V | AT COST | 504,773 | 525,524 |
| GS CAP - DYNAMIC ALPHA PLUS | AT COST | 2,439,427 | 3,226,391 |
| GS CAP - HORIZON | AT COST | 571,407 | 676,406 |
| GS CAP - KKR PRINCIPAL OPPORTUNITIES | AT COST | 955,549 | 1,133,923 |
| GS CAP - PRIVATE EQUITY MANAGERS 2015 | AT COST | 636,743 | 910,925 |
| GS CAP - PRIVATE EQUITY MANAGERS 2016 | AT COST | 816,684 | 1,217,412 |
| GS CAP - PRIVATE EQUITY MANAGERS 2018 | AT COST | 2,029,578 | 2,369,152 |
| GS CAP - PRIVATE EQUITY CO-INVEST | AT COST | 1,298,484 | 2,088,545 |
| GS CAP - REDBIRD | AT COST | 1,651,432 | 2,248,238 |
| GS CAP - SILVER POINT | AT COST | 506 | 340,549 |
| GS CAP - VINTAGE VII OFFSHORE | AT COST | 222,800 | 647,255 |
| GS CAP - VINTAGE VIII OFFSHORE | AT COST | 981,490 | 1,830,627 |
| LG CAP - GREEN EQUITY | AT COST | 1,396,508 | 1,674,947 |
| LG CAP - JADE EQUITY II | AT COST | 233,355 | 288,893 |
| GS - BROAD STREET RE PARTNERS | AT COST | 255,501 | 205,258 |
| GS - BYDC INVESTORS | AT COST | 326,973 | 558,834 |
| GS - CADRE ACCESS | AT COST | 1,250,930 | 634,711 |
| GS - CHINA-US INDUSTRIAL CO-OP | AT COST | 838,846 | 1,229,327 |
| GS - GLOBAL LONG SHORT - EVENT DRIVEN | AT COST | 7,916 | 4,860 |
| GS - WEST STREET CAP VII | AT COST | 419,486 | 674,678 |
| GS - WEST STREET CAP VII-B | AT COST | 76,689 | 76,689 |
| GS - WEST STREET CAP VIII | AT COST | 820,463 | 980,024 |
| GS - VINTAGE VII AIV | AT COST | 47,752 | 64,514 |
| GS - VINTAGE IX | AT COST | 355,313 | 502,949 |
| RB ROUGE CO-INVEST | AT COST | 559,678 | 710,982 |
| BETTER VENTURES III | AT COST | 1,531,848 | 1,209,136 |
| BETTER VENTURES IV | AT COST | 1,279,464 | 1,009,921 |
| JPM CAP - AP EUROPE | AT COST | 287,827 | 4,693 |
| JPM CAP - AP X | AT COST | 810,001 | 1,146,373 |
| JPM CAP - BSREP | AT COST | 423,068 | 320,839 |
| JPM CAP - COATUE IV | AT COST | 635,887 | 516,629 |
| JPM CAP - COATUE V | AT COST | 819,461 | 663,058 |
| JPM CAP - EQT V | AT COST | 1,551,150 | 2,059,790 |
| JPM CAP - GIF V | AT COST | 345,668 | 73,078 |
| JPM CAP - HPS MEZZ II | AT COST | 295,413 | 822,713 |
| JPM CAP - MEZZ III | AT COST | 488,378 | 557,821 |
| JPM CAP - MEZZ OFFSHORE 2019 | AT COST | 800,416 | 822,713 |
| JPM CAP - RS GLOBAL | AT COST | 211,645 | 199,953 |
| JPM CAP - SILVER LAKE | AT COST | 26,854 | 101,014 |
| JPM CAP - SOF XII | AT COST | 496,267 | 595,097 |
| JPM CAP - STARWOOD SOF X | AT COST | 225,679 | 64,730 |
| JPM CAP - VINTAGE HEALTHCARE | AT COST | 400,403 | 442,360 |
| JPM - BAIN | AT COST | 664,104 | 826,307 |
| JPM - ECOSYSTEM | AT COST | 596,188 | 738,464 |
| JPM - ELEVAR EQUITY IV | AT COST | 728,138 | 2,230,237 |
| JPM - ELEVAR EQUITY V | AT COST | 1,011,712 | 1,226,288 |
| JPM - HIGHBRIDGE STRAGIC CREDIT FUND | AT COST | 168,732 | 286,548 |
| ML - RENAISSANCE | AT COST | 645,668 | 1,696,576 |
| ML CAP - APOLLO EUROPE | AT COST | 200,767 | 135,442 |
| ML CAP -AX GLOBAL BUYOUT ACCESS FUND | AT COST | 359,205 | 451,826 |
| ML CAP -BLACKSTONE ALTERNATIVES SOLUTION IV FUND | AT COST | 305,822 | 350,556 |
| ML CAP -BLACKSTONE GROWTH ACCESS FUND | AT COST | 347,057 | 305,108 |
| ML CAP -BLACKSTONE STRATEGIC PARTNERS SECONDARIES VIII FUND | AT COST | 58,417 | 123,576 |
| ML CAP -BROOKFIELD INFRASTRUCTURE ACCESS IV OFFSHORE | AT COST | 394,179 | 434,824 |
| ML CAP -BX STRATEGIC PARTNERS SECONDARIES IX FUND | AT COST | 603,650 | 694,078 |
| ML CAP -CARLYLE AIP SECONDARIES ACCESS VII | AT COST | 374,734 | 456,552 |
| ML CAP -KKR NORTH AMERICA BUYOUT ACCESS FUND XIII | AT COST | 431,856 | 480,380 |
| ML CAP -LLCP SMALL CAP FUND III | AT COST | 581,815 | 637,070 |
| ML CAP -ROCKET GLOBAL INNOVATION FUND II | AT COST | 263,752 | 185,945 |
| ML CAP -SLP VI TECHNOLOGY FUND | AT COST | 266,190 | 325,655 |
| ML CAP -SLP VII TECHNOLOGY FUND | AT COST | 507,889 | 538,767 |
| ML CAP -STONEPEAK GLOBAL RENEWABLES ACCESS FUND | AT COST | 491,250 | 503,877 |
| ML CAP -TPG RISE CLIMATE ACCESS FUND | AT COST | 463,791 | 510,185 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 655 | 0 | 655 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENTS | 266,261 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 6,662 | 333 | 6,329 | |
| PORTFOLIO DEDUCTIONS - K-1'S & CAP STATEMENTS | 515,693 | 515,693 | 0 | |
| MISCELLANEOUS INVESTMENT EXPENSES | 6,748 | 6,748 | 0 | |
| OFFICE EXPENSES | 3,352 | 168 | 3,184 | |
| PAYROLL FEES | 646 | 32 | 614 | |
| SUBSCRIPTIONS | 3,143 | 157 | 2,986 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME | 882,588 | 882,588 | 882,588 |
| PY GRANT RECOVERY | 51,825 | 51,825 |
| Description | Amount |
|---|---|
| TAX EXEMPT INCOME | 793 |
| NON-DIVIDEND DISTRIBUTIONS | 199,759 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PROFIT SHARING CONTRIBUTION | 55,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 811,325 | 811,325 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 91,291 | 91,291 | 0 | |
| FEDERAL INCOME TAX | 100,000 | 0 | 0 |