| Person Name | Explanation |
|---|---|
| SCS Financial Services | Investment fees |
| OUP Management Co LLC | Investment fees |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 8,398,559 | 8,037,961 | 360,598 | ||||||||
| 1,094,706 | 1,094,706 | |||||||||
| 545 | -545 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Publicly traded securities | 26,560,743 | 26,560,743 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Public Markets LLC | FMV | 10,665,745 | 10,665,745 |
| MultiSector Credit | FMV | 6,886,853 | 6,886,853 |
| Osage Venture Partners IV | FMV | 587,558 | 587,558 |
| Private Credit IV | FMV | 1,217,474 | 1,217,474 |
| Private Equity VI | FMV | 2,446,603 | 2,446,603 |
| Hedged Equity | FMV | 8,446,432 | 8,446,432 |
| Osage Univ Partners III | FMV | 4,179,576 | 4,179,576 |
| Private Credit III | FMV | 2,351,776 | 2,351,776 |
| Private Equity V | FMV | 996,561 | 996,561 |
| Absolute Return Strateg | FMV | 3,919,313 | 3,919,313 |
| Private Equity VII | FMV | 2,737,112 | 2,737,112 |
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Grim Biehn Thatcher | 569 | 569 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank fees | 95 | 95 |
| Description | Amount |
|---|---|
| Unrealized gain and loss | 8,114,651 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SCS | 234,609 | 234,609 | ||
| From forms K1 | 205,500 | 205,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign tax | 11,176 | 11,176 | ||
| Section 4940 excise tax | 20,000 |