| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 31,500 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 12,656,485 | 12,656,485 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARTNERSHIPS | AT COST | 12,487,803 | 12,487,803 |
| INVESTMENT IN LIMITED LIABILITY COMPANIES | AT COST | 12,530,397 | 12,530,397 |
| INVESTMENT PROPERTY | AT COST | 6,455,285 | 6,455,285 |
| INVESTMENT IN CRYPTOCURRENCY | AT COST | 19,892,058 | 19,892,058 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 4,878 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER RECEIVABLES | 416,765 | 114,922 | 114,922 |
| PREPAID EXPENSE | 7,921 | 8,269 | 8,269 |
| PREPAID FEDERAL EXCISE TAX | 6,917 | 6,976 | 6,976 |
| Description | Amount |
|---|---|
| NET ACCRUAL TO CASH ADJUSTMENT | 484,490 |
| K-1 BOOK/TAX DIFFERENCES | 895,288 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 39 | 0 | 39 | |
| FILING FEES | 30 | 0 | 30 | |
| PROPERTY TAXES | 74,888 | 74,888 | 0 | |
| INSURANCE | 15,091 | 0 | 0 | |
| REPAIRS | 18,402 | 0 | 0 | |
| UTILITIES | 37,470 | 0 | 0 | |
| SECURITY | 3,584 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM K-1: BOOST VC FUND 3, LP | 303,024 | 303,024 | 303,024 |
| FROM K-1: THRESHOLD VENTURES II PARTNERS FUND LLC | 66,685 | 66,685 | 66,685 |
| FROM K-1: DFJ PARTNERS IX LLC | 434,243 | 434,243 | 434,243 |
| FROM K-1: MAKENA CAPITAL ASSOCIATES (U.S.) LP | 110,422 | 110,422 | 110,422 |
| FROM K-1: HALOGEN VENTURES LP | -19,086 | -19,086 | -19,086 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN ON INVESTMENTS | 5,930,059 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE - DEFERRED | 388,500 | 863,006 |
| EXCISE TAX PAYABLE - OTHER | 0 | 10,391 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX EXPENSE | 475,000 | 0 | 0 | |
| ATTORNEY GENERAL'S REGISTER | 225 | 0 | 0 |