| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 30,900 | 27,810 | 3,090 |
| Category | Amount |
|---|---|
| N/A |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MS 024005 - STOCK | 8,907,068 | 11,224,153 |
| MS 024005 - ETFS & CEFS | 554,670 | 508,395 |
| MS 021207 - STOCK | 31,155,071 | 40,007,994 |
| MS 021207 - ETFS & CEFS | 4,482,787 | 5,250,554 |
| USB 9000 - MUTUAL FUNDS EQ | 2,249,827 | 2,351,552 |
| USB 9000 - FIXED INCOME | 657,944 | 628,250 |
| USB 9001 - DOMESTIC PREF STOCK | 250,000 | 250,000 |
| BLACKBIRD HEALTH SAFE | 450,000 | 450,000 |
| 150,000 SHS ARMGO SERIES A | 150,000 | 150,000 |
| 13,484 SHS ARMGO SERIES A2 | 13,484 | 13,484 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 1776 SEED INVESTORS LP | AT COST | 87,138 | 263,401 |
| ADAGE CAPITAL PARTNERS | AT COST | 18,049,632 | 18,875,658 |
| APAX GLOBAL IMPACT LP | AT COST | 145,044 | 150,073 |
| CAMBER CREEK FUND III LP | AT COST | 750,920 | 815,531 |
| CAMBER CREEK FUND IV LP | AT COST | 543,314 | 616,552 |
| CAMBER CREEK FUND VI LP | AT COST | 249,095 | 815,531 |
| COMMONFUND CAPITAL PTR 2000 LP | AT COST | 0 | 0 |
| COMMONFUND CAPITAL PTRS III LP | AT COST | 25,074 | 33,363 |
| CONTEGRIA FUND I LLC | AT COST | 989,143 | 529,452 |
| CONTEGRIA FUND II LLC | AT COST | 1,474,314 | 1,455,175 |
| CORE CAPITAL PARTNERS II | AT COST | 0 | 800,549 |
| EASTPORT PLAZA, LLC | AT COST | 99,022 | 99,022 |
| FARALLON CAPITAL F5 INVESTORS | AT COST | 3,068,496 | 3,402,824 |
| GENERATION IM GLOBAL EQUITY | AT COST | 2,946,044 | 3,580,107 |
| IMPACTIVE CAPITAL FUND LTD | AT COST | 3,000,000 | 3,048,918 |
| INHERENT PARTNERS FUND I, LLC | AT COST | 618,122 | 121,353 |
| INVESTORS PARTNER FUND | AT COST | 49,498 | 68,120 |
| JUSTICE HOUSING PARTNERS | AT COST | 502,883 | 473,588 |
| LONE CEDAR LTD | AT COST | 2,773,122 | 4,535,009 |
| NEXT PLAY CAPITAL III Q, LP | AT COST | 648,551 | 709,512 |
| THE CRANEMERE GROUP LIMITED | AT COST | 999,891 | 1,517,219 |
| PRUDENT CAPITAL III LP | AT COST | 283,055 | 71,091 |
| ROSE AFFORD HOUSING | AT COST | 155,216 | 136,744 |
| SUMMIT PARTNERS SUSTAINABLE | AT COST | 3,000,000 | 4,215,810 |
| UNION KITCHEN FUND 1, LP | AT COST | 443,534 | 506,469 |
| VISTRIA FUND V | AT COST | 386,309 | 416,963 |
| ZEAL CAPITAL PARTNERS FUND | AT COST | 214,639 | 241,009 |
| GOLUB CAP PART. INTL XV | AT COST | 1,676,636 | 1,750,000 |
| KLINE HILL PARTNERS OS FEEDER | AT COST | 420,008 | 616,744 |
| BLUE OWL DIVERSIFIED LENDING | AT COST | 1,922,150 | 1,926,257 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID TAXES | 62,667 | 62,667 | 62,667 |
| K1 - DISTRIBUTIONS RECEIVABLE | 11,866 | 34,499 | 34,499 |
| Description | Amount |
|---|---|
| K-1 ADJUSTMENTS | 33,491 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| K1 - 179 DEDUCTION | 92 | 92 | ||
| K1 - CHARITABLE CONTRIBUTIONS | 244 | 244 | 244 | |
| K1 - INVESTMENT INTEREST | 230,882 | 230,882 | ||
| K1 - PORTFOLIO DEDUCTIONS | 472,544 | 472,544 | ||
| K1 - DEPLETION DEDUCTION | 6,196 | 6,196 | ||
| K1 - NONDEDUCTIBLE EXPENSES | 2,190 | 0 | ||
| MISCELLANEOUS | 523,722 | 471,350 | 52,372 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K1 - Ordinary Income/Loss | 93,527 | 93,527 | |
| K1 - Rental Income/Loss | -382 | -382 | |
| K1 - Interest, Dividends, and Royalties | 608,044 | 608,044 | |
| K1 - Other Portfolio Income | 4,800,862 | 4,800,862 | |
| K1 - Tax-Exempt Income | 7 | 0 | |
| K1 - Other Adjustment | -16,891 | 0 | |
| Federal Tax Refund | 43,225 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CORE CAPITAL PARTNERS II | 62,126 | 125,160 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| BERNSTEIN FAMILY VENTURES LLC (INHERITED | 8,556,156 | 4,550,005 | 2018-01 | 2031-12 | 265 % | ||||||
| CAPITAL BANCORP INC (INHERITED) | 500,000 | 500,000 | 2020-11 | 2030-11 | 5.00% FIXED-TO-FLOATING RATE SUBORDINATED NOTE | 5 % | |||||
| NORMAN BERNSTEIN KIDS '07 NOTE (INHERITE | 2,381,478 | 819,976 | 2014-01 | 2028-12 | 4 % | ||||||
| BDC PROPERTIES LLC (INHERITED) | 2,679,600 | 2,467,298 | 2022-03 | 2047-03 | 252 % | ||||||
| DNB 1600 PENN LLC (INHERITED) | 542,500 | 499,518 | 2022-03 | 2047-03 | 252 % | ||||||
| FRANCONIA ROAD (INHERITED) | 2,905,000 | 2,674,840 | 2022-03 | 2047-03 | 252 % | ||||||
| WASHINGTON HOUSING CONSERVANCY | 1,000,000 | 1,000,000 | 2023-01 | 2030-12 | 1 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 106,946 | 106,946 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 18,917 |