| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting & tax compliance | 42,982 | 20,991 | 21,491 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Passthrough K-1 capital gain UBI | Purchased | 10,877 | Cost | 0 | 10,877 | |||||
| Passthrough K-1 IRC 751 gain UBI | Purchased | 25,683 | Cost | 0 | 25,683 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Vanguard Short Term Corp Bond | 3,181,322 | 3,191,730 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Clearbridge Large Cap Growth | 2,162,802 | 2,931,719 |
| Deer Park Total Return | 1,000,000 | 1,022,923 |
| Fidelity Advisor Growth Opportunities | 2,358,699 | 3,041,867 |
| Hartford Mut Fds | 3,926,000 | 4,870,192 |
| JP Morgan Tr II | 2,227,000 | 2,922,239 |
| Lord Abbett Bond | 2,100,000 | 2,143,804 |
| MFS Ser Tr | 1,200,000 | 1,283,027 |
| T Rowe Price | 2,055,000 | 2,398,621 |
| Washington Mutual Investors | 3,083,600 | 3,842,415 |
| 3M | 761,032 | 780,861 |
| Amgen Inc | 844,367 | 791,894 |
| Chevron Corporation | 830,486 | 887,987 |
| Cisco Systems | 693,604 | 987,431 |
| Coca-Cola Company | 784,110 | 884,657 |
| Dow Inc | 707,834 | 743,259 |
| Enbridge Inc | 244,571 | 251,206 |
| First Tr Value Line | 5,519,122 | 6,747,553 |
| IBM Corp | 735,040 | 768,946 |
| Ishares Select | 5,495,087 | 6,712,293 |
| Kimbell Royalty Partners | 219,537 | 238,266 |
| Kinder Morgan Inc | 232,532 | 190,272 |
| Kyndryl Holdings Inc | 36,610 | 20,815 |
| Merck & Co | 761,728 | 750,076 |
| Oneok Inc | 232,400 | 202,604 |
| Organon & Co | 37,985 | 30,085 |
| Pacer Trendpilot | 4,003,954 | 3,912,929 |
| Pembina Pipeline Corp | 244,656 | 204,485 |
| Plains GP Holdings Ip | 230,191 | 138,634 |
| Silvergate Capital | 191,814 | 148,200 |
| Targa Resources Corp | 236,996 | 327,806 |
| Verizon Communications | 826,401 | 729,363 |
| Walgreens Boots Alliance | 882,196 | 842,853 |
| Williams Companies Inc | 224,170 | 284,617 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Carlyle Equity Opportunity Fund | AT COST | 26,597 | 65,774 |
| Charlesbank Equity Fund VIII | AT COST | 33,856 | 43,832 |
| Encap Energy Capital Fund IX | AT COST | 592,016 | 347,382 |
| Encap Energy Capital Fund VIII | AT COST | 279,510 | 86,516 |
| Encap Energy Capital Fund X-C | AT COST | 788,833 | 783,786 |
| Encap Energy Infrastructure | AT COST | 256,931 | 90,500 |
| Encap Energy Transition Fund | AT COST | 427,107 | 425,486 |
| Encap Flatrock Midstream Fund II | AT COST | 179,090 | 91,694 |
| Encap Flatrock Midstream Fund III | AT COST | 458,084 | 346,817 |
| Glynn Emerging Opportunity Fund | AT COST | 0 | 252 |
| New Enterprise Associates 13 | AT COST | 133,348 | 138,734 |
| New Enterprise Associates 14 | AT COST | 92,956 | 389,185 |
| Revolution Growth | AT COST | 61,365 | 59,949 |
| Riverstone Global Energy & Power Fd | AT COST | 108,512 | 69,386 |
| Silver Lake Kraftwerk | AT COST | 47,133 | 55,026 |
| Cougar Investment Fund | AT COST | 136,083 | 163,695 |
| DFJ Mercury II | AT COST | 72,119 | 111,349 |
| Krensavage | AT COST | 522,224 | 642,104 |
| Questia | AT COST | 17,689 | 0 |
| Vinebrook | AT COST | 500,000 | 641,054 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 1,850 | 0 | 1,850 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Enviro Technologies Sr Promissory Note | 33,333 | 33,333 | 33,333 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 2,006 | 1,003 | 1,003 | |
| Office expense | 4,972 | 2,081 | 2,891 | |
| K-1 expenses | 69,803 | 64,069 | 0 | |
| Custody fees | 495 | 495 | 0 | |
| Other expenses | 537 | 160 | 377 | |
| Administrative fees | 37,303 | 3,730 | 33,573 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 passthrough income | 290,254 | 298,807 | 290,254 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management | 165,147 | 165,147 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign tax | 4,604 | 4,604 | 0 | |
| Excise tax | 28,000 | 0 | 0 |