| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES - TAX PREPARATION | 75,763 | 17,744 | 0 | 35,794 |
| ACCOUNTING FEES - AUDIT | 47,825 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2023-12-31 | 162,952 | 112,899 | 200DB | 5.000000000000 | 18,395 | 0 | 18,395 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ADAMS STREET CO-INVESTMENT FUND IVA LP | AT COST | 23,184,158 | 23,184,158 |
| AG DIRECT LENDING FUND III | AT COST | 5,037,188 | 5,037,188 |
| CAPIP GUIDESPARK LLC | AT COST | 481,150 | 481,150 |
| CORRUM CAPITAL GLBOAL CREDIT OPPT. MANAGEMENT | FMV | 1,337,039 | 1,337,039 |
| FIVESPAN PARTNERS OFFSHORE | FMV | 1,572,430 | 1,572,430 |
| FLEX CAPITAL FUND I, LP MANAGEMENT | FMV | 2,858,158 | 2,858,158 |
| GAUGE CAPITAL PARALLEL III LP | FMV | 28,935,665 | 28,935,665 |
| GAUGE CAPITAL PARALLEL IV LP | FMV | 1,052,299 | 1,052,299 |
| GUARDIAN POINT LP | FMV | 3,768,798 | 3,768,798 |
| HERITAGE HEALTHCARE | FMV | 6,458,941 | 6,458,941 |
| ICAPITAL-MSD PRIVATE CREDIT OPP II ACCESS FUND | FMV | 2,173,532 | 2,173,532 |
| ICONIQ STRATEGIC PARTNERS VII-B, L.P. | FMV | 5,909,915 | 5,909,915 |
| IRON PILLAR FUND II LTD | FMV | 9,436,307 | 9,436,307 |
| IRON PILLAR PCC - CELL F | FMV | 3,262,696 | 3,262,696 |
| RWIRI II HOLDCO LLC | AT COST | 22,860,856 | 22,860,856 |
| SAI GROUP LLC | FMV | 504,782 | 504,782 |
| SCHF US LP (SEQUOIA CAPITAL HERITAGE FUND) | FMV | 298,650,423 | 298,650,423 |
| THINK INVESTMENTS OFFSHORE LTD-PFIC STATEMENT | FMV | 11,008,223 | 11,008,223 |
| UNITUS SEED FUND, LP | FMV | 749,567 | 749,567 |
| VECTOR CAPITAL - PFIC STATEMENT | FMV | 44,260,665 | 44,260,665 |
| VECTOR VELOCITY FUND, L.P./FKA/VECTOR | FMV | 3,022,498 | 3,022,498 |
| WASPIRE INVESTMENTS LLC | FMV | 31,053,191 | 31,053,191 |
| FIXED INCOME BONDS | FMV | 2,780 | 2,780 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER & COMPUTER SOFTWARE | 140,769 | 109,174 | 31,595 | 31,595 |
| CAMERA | 13,291 | 13,291 | 0 | |
| PRINTER, LCD & HEADSETS | 6,274 | 6,232 | 42 | 42 |
| VIDEO EQUIPMENT | 2,618 | 2,597 | 21 | 21 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 230,573 | 0 | 0 | 258,793 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DISTRIBUTION RECEIVABLE | 12,671,047 | 14,919,206 | 14,919,206 |
| IP COSTS | 3,094,321 | 3,094,321 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MARKETING | 25,799 | 0 | 0 | 25,799 |
| OFFICE | 102,546 | 0 | 0 | 87,861 |
| BANK CHARGES | 10,508 | 10,508 | 0 | 0 |
| OTHER | 1,016 | 0 | 0 | 1,016 |
| GLOBAL EXPENSES | 896,959 | 0 | 0 | 896,959 |
| GLOBAL EXPENSES - LATIN AMERICA | 1,234,194 | 0 | 0 | 1,233,315 |
| GLOBAL EXPANSION - EAST AFRICA | 34,762 | 0 | 0 | 34,762 |
| GLOBAL EXPANSION - BRAZIL | 823,939 | 0 | 0 | 823,939 |
| GLOBAL EXPANSION - INDIA | 39,065 | 0 | 0 | 39,065 |
| GLOBAL EXPANSION - SOUTH AFRICA | 105,534 | 0 | 0 | 105,534 |
| GLOBAL EXPANSION - COMMUNITY COLLEGE | 362,092 | 0 | 0 | 362,092 |
| PLATFORM DEVELOPMENT | 45,797 | 0 | 0 | 45,797 |
| INTEREST & PENALTIES | 139 | 0 | 0 | 139 |
| CONTRACT SERVICE EXPENSES | 10,200,000 | 0 | 0 | 10,200,000 |
| IT ACCESSORIES | 171,035 | 0 | 0 | 171,035 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADAMS STREET CO-INVESTMENT FUND IVA LP | -110,565 | 1,379,103 | -55,588 |
| AG DIRECT LENDING FUND III | 636,211 | 191,267 | 205,710 |
| CAPIP GUIDESPARK LLC | 0 | -2,121,243 | 92,438 |
| CAPIP QUESTBACK LLC | 0 | -20,510 | -432 |
| CORRUM CAPITAL GLBOAL CREDIT OPPT. MANAGEMENT | -93,856 | -12,664 | 37,153 |
| FIVESPAN PARTNERS OFFSHORE | -52,570 | 0 | 0 |
| FLEX CAPITAL FUND I, LP MANAGEMENT | -15,017 | -111,469 | -24,346 |
| GAUGE CAPITAL PARALLEL III LP | -201,162 | -252,631 | -252,631 |
| GAUGE CAPITAL PARALLEL IV LP | -473,472 | -342,368 | -342,368 |
| GUARDIAN POINT LP | 677,460 | -71,144 | -139,517 |
| HERITAGE HEALTHCARE | -54,054 | -75,381 | -75,381 |
| ICAPITAL-MSD PRIVATE CREDIT OPP II ACCESS FUND | -134,166 | 339,001 | 333,907 |
| ICONIQ STRATEGIC PARTNERS VII-B, L.P. | -391,216 | -310,300 | -310,300 |
| IRI-NPD CO-INVEST AGGREGATOR II, L.P. | 0 | -532 | -532 |
| IRON PILLAR FUND II LTD | -388,142 | -212,357 | -212,357 |
| IRON PILLAR PCC - CELL F | -329,130 | -3,918 | -3,918 |
| LESS: AMOUNT REPORTED ON 990-T | 0 | 0 | 0 |
| OTHER INVESTMENT INCOME | 1,537,368 | 0 | 0 |
| RWIRI II HOLDCO LLC | 0 | -2,003 | -2,003 |
| SAI GROUP LLC | 2,000,000 | 0 | 0 |
| SCHF US LP (SEQUOIA CAPITAL HERITAGE FUND) | -4,652,885 | 15,076,127 | 3,170,454 |
| STG III LP | 0 | 0 | 0 |
| STG IV (CAYMAN), L.P. | 0 | 0 | 0 |
| STG IV GP (CAYMAN), L.P. | 0 | 0 | 0 |
| STG IV GP, L.P. | 0 | 0 | 0 |
| STG IV LP | 0 | 0 | 0 |
| TENNENBAUM OPPORTUNITIES FUND VI | 0 | 2,163 | 166 |
| THINK INVESTMENTS OFFSHORE LTD-PFIC STATEMENT | -134,036 | 405,537 | 0 |
| TPG AG CS HOLDINGS FUND III, L.P. | 0 | 16,519 | 16,519 |
| UNITUS SEED FUND, LP | -145,351 | -1,824 | -1,824 |
| VECTOR CAPITAL - PFIC STATEMENT | 3,823,813 | 1,207,258 | 1,207,258 |
| VECTOR VELOCITY FUND, L.P./FKA/VECTOR | 71,321 | 77,375 | 77,375 |
| WASPIRE INVESTMENTS LLC | 0 | 1,530,405 | 354,914 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 19,793,930 |
| MARKET VALUE TAX ADJUSTMENT | 21,501,588 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYABLE TO WCF | 81,898 | 81,898 |
| PAYROLL LIABILITIES | -8,888 | 0 |
| ACCRUED EXPENSES | 530,317 | 0 |
| EXCISE TAX LIABILITY | 1,034,653 | 509,653 |
| OTHER LIABILITIES | 113,300 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 9,725 | 0 | 0 | 9,725 |
| OTHER PROFESSIONAL FEES | 54,505 | 0 | 0 | 98,626 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 125,000 | 0 | 0 | 0 |
| OTHER TAXES | 508 | 0 | 0 | 268 |