| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NOTE RECEIVABLE - BBR VII | FMV | 10,283,539 | 10,283,539 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WELLS FARGO | 26,585,105 | 23,681,802 | 23,681,802 |
| VANGUARD FUNDS | 97,197,874 | 108,895,941 | 108,895,941 |
| RADCLIFFE INTER MULTI-STRATEGY | 6,914,846 | 7,605,451 | 7,605,451 |
| INVESTMENT IN PRITZKER PRIVATE CAPITAL | 1,302,835 | 1,218,607 | 1,218,607 |
| MALTA OFFSHORE LTD | 5,025,218 | 5,609,961 | 5,609,961 |
| ISRAEL BONDS | 4,000,000 | 4,000,000 | 4,000,000 |
| INVESTMENT IN RITTENHOUSE VENTURES II, LP | 119,390 | 87,763 | 87,763 |
| INVESTMENT IN RA CAPITAL HEALTHCARE | 1,672,178 | 158,412 | 158,412 |
| INVESTMENT IN OSAGE VENTURE PARTNERS V | 293,193 | 270,166 | 270,166 |
| INVESTMENT IN OSAGE UNIVERSITY PARTNERS III | 372,245 | 346,999 | 346,999 |
| INVESTMENT IN OSAGE UNIVERSITY PARTNERS II | 303,010 | 297,524 | 297,524 |
| INVESTMENT IN OSAGE UNIVERSITY PARTNERS I | 211,880 | 187,335 | 187,335 |
| INVESTMENT IN LIGHT STREET BEACON II | 583,503 | 911,886 | 911,886 |
| INVESTMENT IN HARBERT VII FUND | 1,410,163 | 1,338,290 | 1,338,290 |
| INVESTMENT IN GOLUB CAPITAL PARTNERS 14 | 1,524,820 | 1,549,942 | 1,549,942 |
| INVESTMENT IN GLOBAL OPPORTUNITY PHILA FUND I | 802,967 | 596,897 | 596,897 |
| INVESTMENT IN CMMTP-2, LP | 1,432,798 | 1,483,973 | 1,483,973 |
| INVESTMENT IN BRIGHTSTAR CAPITAL PARTNERS II | 934,651 | 832,317 | 832,317 |
| INVESTMENT IN ARROWMARK GLOBAL | 1,542,989 | 1,101,865 | 1,101,865 |
| INVESTMENT IN 8VC OPPORTUNITIES II | 1,511,227 | 1,537,762 | 1,537,762 |
| INVESTMENT IN 8VC IV | 615,535 | 690,381 | 690,381 |
| HAVERFORD - EQUITY INVESTMENTS | 18,935,891 | 15,856,686 | 15,856,686 |
| INVESTMENT IN FS TACTICAL OPP FUND A | 1,469,940 | 1,828,639 | 1,828,639 |
| CORPORATE/AGENCY BONDS | 1,410,486 | 1,485,016 | 1,485,016 |
| INVESTMENT IN OSAGE UNIVERSITY PARTNERS IV | 54,723 | 111,698 | 111,698 |
| INVESTMENT IN RVC SOF IV FEEDER LP | 2,177,941 | 3,007,606 | 3,007,606 |
| INVESTMENT IN GLOBAL OPPORTUNITY PENNSYLVANIA FUND II | 192,458 | 203,077 | 203,077 |
| INVESTMENT IN STEPSTONE VC GLOBAL PARTNERS XI | 144,789 | 519,491 | 519,491 |
| INVESTMENT IN PPC IV-A | 277,184 | 403,783 | 403,783 |
| INVESTMENT IN ENDICOTT CAPITAL | 872,758 | 973,727 | 973,727 |
| INVESTMENT IN RITTENHOUSE VENTURES III, LP | 190,788 | 190,788 | |
| INVESTMENT IN LLR EQUITY PARTNERS PARALLEL VII | 173,520 | 173,520 | |
| INVESTMENT IN POST ROAD SPECIAL OPP FUND III | 1,258,077 | 1,258,077 | |
| INVESTMENT IN CARBON REFORM INC | 150,000 | 150,000 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFFERENCES | 937,371 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 20 | 0 | 20 | |
| COMPUTER EXPENSE | 12,965 | 0 | 12,965 | |
| DUES AND SUBSCRIPTIONS | 16,771 | 0 | 16,771 | |
| EQUIPMENT | 2,297 | 0 | 2,297 | |
| EXPENSES FROM K1 - 8VC FUND IV LP | 21,292 | 21,292 | 0 | |
| EXPENSES FROM K1 - 8VC OPPORTUNITIES FUND II, LP | 28,660 | 28,660 | 0 | |
| EXPENSES FROM K1 - BRIGHTSTAR CAPITAL PARTNERS FUND II-A LP | 28,007 | 28,007 | 0 | |
| EXPENSES FROM K1 - CMMTP-2 LP | 16,303 | 16,303 | 0 | |
| EXPENSES FROM K1 - FS TACTICAL OPPORTUNITIES FUND A LP | 5,711 | 5,711 | 0 | |
| EXPENSES FROM K1 - GLOBAL OPPORTUNITIES PENNSYLVANIA FUND II | 17,824 | 17,824 | 0 | |
| EXPENSES FROM K1 - GLOBAL OPPORTUNITY PHILADELPHIA FUND I, LP | 13,450 | 13,450 | 0 | |
| EXPENSES FROM K1 - HARBERT US REAL ESTATE FUND VII FEEDER LP | 414 | 414 | 0 | |
| EXPENSES FROM K1 - LIGHT STREET BEACON II LP | 19,364 | 19,364 | 0 | |
| EXPENSES FROM K1 - OSAGE UNIVERSITY PARTNERS I | 574 | 574 | 0 | |
| EXPENSES FROM K1 - OSAGE UNIVERSITY PARTNERS II | 5,160 | 5,160 | 0 | |
| EXPENSES FROM K1 - OSAGE UNIVERSITY PARTNERS III | 9,488 | 9,488 | 0 | |
| EXPENSES FROM K1 - OSAGE UNIVERSITY PARTNERS IV LP | 12,999 | 12,999 | 0 | |
| EXPENSES FROM K1 - OSAGE VENTURE PARTNERS V | 11,142 | 11,142 | 0 | |
| EXPENSES FROM K1 - PPC III-A LP | 15,026 | 15,026 | 0 | |
| EXPENSES FROM K1 - RITTENHOUSE VENTURES II | 4,755 | 4,755 | 0 | |
| EXPENSES FROM K1 - ENDICOTT CAPITAL II , LP | 128,314 | 128,314 | 0 | |
| EXPENSES FROM K1 - LLR EQUITY PARTNERS INTERNATIONAL VII LP | 67,325 | 67,325 | 0 | |
| INSURANCE EXPENSE | 14,158 | 0 | 14,158 | |
| INVESTMENT MANAGEMENT FEES | 164,224 | 164,224 | 0 | |
| MEALS & ENTERTAINMENT | 2,243 | 0 | 2,243 | |
| PAYROLL FEES | 11,863 | 0 | 11,863 | |
| PROFESSIONAL FEES | 54,345 | 0 | 54,345 | |
| PROGRAM EXPENSES | 50,479 | 0 | 50,479 | |
| SEMINARS/RETREAT | 32,263 | 0 | 32,263 | |
| SUPPLIES EXPENSE | 517 | 0 | 517 | |
| TELEPHONE EXPENSE | 2,200 | 0 | 2,200 | |
| REGISTRATION FEE | 15 | 0 | 15 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME - RITTENHOUSE VENTURES II, LP | 135 | 135 | 135 |
| OTHER INCOME - FS TACTICAL OPPORTUNITIES FUND A LP | 107,031 | 107,031 | 107,031 |
| MISCELLANEOUS INCOME | 1,717 | 1,717 | 1,717 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 3,955,056 |
| ACCRUED INTEREST | 226,160 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO/FROM | 0 | 271,643 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 245,000 | 0 | 0 | |
| STATE TAXES | 19,532 | 0 | 0 | |
| PAYROLL TAXES | 52,448 | 0 | 52,448 | |
| FOREIGN TAXES | 1,642 | 1,642 | 0 |