| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS - WARBURG PINCUS CHINA-SOUTHEAST ASIA II LP | AT COST | 98,138 | 123,722 |
| INVESTMENTS - WARBURG PINCUS GLOBAL GROWTH (E&P) -2 LP | AT COST | 7,921 | 7,921 |
| INVESTMENTS - WARBURG PINCUS GLOBAL GROWTH LP | AT COST | 94,645 | 209,875 |
| INVESTMENTS - WARBURG PINCUS GG CALISTO | AT COST | 89,420 | 89,420 |
| INVESTMENTS - GQG PARTNERS GLOBAL EQUITY FUND | AT COST | 237,280 | 327,362 |
| INVESTMENTS - PRIMETIME PARTNERS | AT COST | 205,426 | 234,801 |
| INVESTMENTS - RADIAN CAPITAL PARTNERS III | AT COST | 48,116 | 48,486 |
| INVESTMENTS - NEXUS SPECIAL SITUATIONS III LP | AT COST | 220,328 | 268,827 |
| INVESTMENTS - 3715 BEAVERCREEK LLC | AT COST | 157,739 | 500,000 |
| INVESTMENTS - LUMINATE CAPITAL | AT COST | 172,495 | 210,680 |
| INVESTMENTS - JMI EQUITY FUND X B LP | AT COST | 230,914 | 324,069 |
| INVESTMENTS - GOODWATER INFINITY | AT COST | 212,670 | 230,052 |
| INVESTMENTS - LINDEN V - A | AT COST | 113,996 | 168,097 |
| INVESTMENTS - LINDEN V - A AIV LP | AT COST | 21,944 | 21,944 |
| INVESTMENTS - SB INVESTMENT GROUP LLC | AT COST | 250,497 | 250,000 |
| INVESTMENTS - FRANKLIN SQ HOLDINGS LP | AT COST | 122,052 | 146,229 |
| INVESTMENTS - SEMINAL FOOD AND NUTRITION | AT COST | 143,382 | 232,467 |
| INVESTMENTS - MERCHANT WEALTH | AT COST | 242,140 | 313,201 |
| INVESTMENTS - SEMINAL CAPITAL INVESTMENTS | AT COST | 100,081 | 121,543 |
| INVESTMENTS - GATEWAY REDEVELOPMENT | AT COST | 138,709 | 191,400 |
| INVESTMENTS - RION | AT COST | 75,012 | 75,012 |
| INVESTMENTS - JPMORGAN | AT COST | 1,499,954 | 2,173,347 |
| MUTUAL FUNDS - FRANKLIN SQ | AT COST | 98,017 | 112,126 |
| INVESTMENTS - GRAVINA FAMILY INVESTORS | AT COST | 309,768 | 322,645 |
| INVESTMENTS - AUSTRALIAN LAKES | AT COST | 280,901 | 300,000 |
| INVESTMENTS - FS TACTICAL | AT COST | 234,273 | 261,296 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES - FROM K-1S | 57,172 | 57,172 | 0 | |
| INVESTMENT INTEREST EXPENSE | 9,472 | 9,472 | 0 | |
| OTHER DEDUCTIONS | 1,007 | 239 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WARBURG PINCUS CALLISTO | 31,052 | 31,052 | 31,052 |
| FS TACTICAL OPPORTUNITIES FUND A LP | 13,379 | 13,379 | 13,379 |
| GATEWAY CENTER LLC | -6,244 | -6,244 | |
| FRANKLIN SQUARE HOLDINGS, LP | 3,213 | 3,213 | |
| 3715 BEAVERCREEK LLC | 49,497 | 49,497 | |
| WARBURG PINCUS GLOBAL GROWTH, LP | -10 | -10 | -10 |
| MERCHANT WEALTH PARTNERS, LLC | 12,387 | 12,387 | 12,387 |
| NEXUS SPECIAL SITUATIONS III LP | 2,727 | 2,727 | |
| SEMINAL FOOD AND NUTRITION INVESTMENTS | 33,396 | 33,396 | |
| GRAVINA FAMILY INVESTORS | -4,683 | -4,683 | |
| AUSTRALIAN LAKES | -19,903 | -19,903 | -19,903 |
| FRANKLIN SQUARE HOLDINGS, LP | -9,467 | -9,467 | -9,467 |
| NEXUS SPECIAL SITUATIONS III LP | 1,331 | 1,331 | 1,331 |
| GRAVINA FAMILY INVESTORS | -6,433 | -6,433 | -6,433 |
| SEMINAL FOOD AND NUTRITION INVESTMENTS | -3,457 | -3,457 | -3,457 |
| GQG PARTNERS GLOBAL EQUITY FUND | -92 | -92 | -92 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEES | 16,000 | 12,000 | 4,000 | |
| PROFESSIONAL FEES | 52,499 | 52,499 | 0 | |
| PROFESSIONAL FEES | 78,980 | 38,650 | 40,330 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 453 | 453 | 0 | |
| STATE TAXES PAID | 1,381 | 1,381 | 0 |