| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,112 | 7,056 | 7,056 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB #6390 - EQUITIES | 28,642,637 | 32,317,490 |
| MORGAN STANLEY #7028 - STOCKS | 2,102,393 | 2,617,266 |
| MORGAN STANLEY #7031 - STOCKS | 3,120,880 | 4,139,750 |
| MORGAN STANLEY #7032 - MUTUAL FUNDS | 3,760,527 | 4,035,232 |
| MORGAN STANLEY #7033 - MUTUAL FUNDS | 2,859,963 | 3,169,162 |
| MORGAN STANLEY #7034 - ETFS | 1,486,508 | 1,655,568 |
| MORGAN STANLEY #7035 - MUTUAL FUNDS | 2,901,583 | 3,179,590 |
| MORGAN STANLEY #7036 - CORPORATE FIXED INCOME | 7,838,002 | 7,396,065 |
| MORGAN STANLEY #7037 - CORPORATE FIXED INCOME | 12,488,334 | 12,383,283 |
| MORGAN STANLEY #7038 - MUTUAL FUNDS | 11,615,629 | 9,678,041 |
| MORGAN STANLEY #0192 - MUTUAL FUNDS | 15,875,502 | 13,985,062 |
| MORGAN STANLEY #55832 | 2,296,129 | 2,548,437 |
| MORGAN STANLEY #058038 | 2,300,627 | 2,697,692 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HUDSON BAY INTERNATIONAL FUND LTD. | AT COST | 813,437 | 1,332,383 |
| NEXPHASE CAPITAL FUND IV-A LP | AT COST | 846,312 | 1,328,651 |
| P4G CAPITAL PARTNERS I-A LP | AT COST | 827,576 | 1,491,889 |
| SEASIDE EQUITY PARTNERS I-B LP | AT COST | 694,034 | 1,204,469 |
| SENATOR GLOBAL OPPORTUNITY FUND LTD. | AT COST | 298,624 | 728,739 |
| SOUTHPOINT QUALIFIED OFFSHORE FUND LTD. | AT COST | 487,223 | 951,459 |
| COUNCIL CAPITAL IV LP | AT COST | 486,435 | 724,960 |
| LUMINATE CAPITAL PARTNERS III-A LP | AT COST | 689,973 | 682,333 |
| TRUEBRIDGE CAPITAL PARTNERS FUND VII CAYMAN LP | AT COST | 519,437 | 585,638 |
| CENTER ROCK CAPITAL PARTNERS FUND II-A LP | AT COST | 292,862 | 289,988 |
| ENLIGHTENED HOSPITALITY INVEST II, LP | AT COST | 466,819 | 622,830 |
| HARBOURVEST ACCESS - CO-INVESTMENT FUND VI LLC | AT COST | 849,395 | 935,330 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 21,168 | 10,584 | 10,584 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| AMORTIZATION VARIANCES | 56,063 | 39,368 | 39,368 |
| COST OF HOLDING VARIANCE | 0 | 4 | 4 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PORTFOLIO DEDUCTIONS - TRUEBRIDGE CAPITAL PARTNERS FUND VII | 27,873 | 27,873 | 0 | |
| PORTFOLIO DEDUCTIONS - SEASIDE EQUITY PARTNERS | 4,851 | 4,851 | 0 | |
| PORTFOLIO DEDUCTIONS - PARAMETRIC DEFENSIVE EQUITY FUND LLC | 3,893 | 3,893 | 0 | |
| PORTFOLIO DEDUCTIONS - P4G CAPITAL PARTNERS I-A, LP | 12,365 | 12,365 | 0 | |
| PORTFOLIO DEDUCTIONS - NEXPHASE CAPITAL FUND IV-A, LP | 17,605 | 17,605 | 0 | |
| PORTFOLIO DEDUCTIONS - LUMINATE CAPITAL PARTNERS III-A, LP | 19,186 | 19,186 | 0 | |
| PORTFOLIO DEDUCTIONS - HARBOURVEST | 1,555 | 1,555 | 0 | |
| PORTFOLIO DEDUCTIONS - ENLIGHTENED HOSPITALITY INVESTMENTS II, LP | 26,781 | 26,781 | 0 | |
| PORTFOLIO DEDUCTIONS - COUNCIL CAPITAL IV LP | 19,194 | 19,194 | 0 | |
| PORTFOLIO DEDUCTIONS - CENTER ROCK CAPITAL PARTNERS | 18,359 | 18,359 | 0 | |
| PAYROLL EXPENSES | 41,336 | 37,202 | 4,134 | |
| NON DEDUCTIBLE - ENLIGHTENED HOSPITALITY INVESTMENTS II, LP | 225 | 225 | 0 | |
| NON DEDUCTIBLE - COUNCIL CAPITAL IV LP | 128 | 128 | 0 | |
| INVESTMENT FEES - MORGAN STANLEY | 214,301 | 214,301 | 0 | |
| INVESTMENT FEES - CHARLES SCHWAB | 49,880 | 49,880 | 0 | |
| STATE AND LOCAL TAXES | 75,000 | 75,000 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARAMETRIC DEFENSIVE EQUITY FUND LLC | 72,297 | 72,297 | 72,297 |
| TRUEBRIDGE CAPITAL PARTNERS FUND VII | -268 | -268 | -268 |
| HARBOURVEST ACCESS CO-INVESTMEN | -28,377 | -28,377 | -28,377 |
| TRUEBRIDGE CAPITAL PARTNERS FUND VII - UBTI | 1,453 | 1,453 | 1,453 |
| Description | Amount |
|---|---|
| CHANGE IN NET ASSETS | 831,166 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 44,715 | 44,715 | 0 |