| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD TOTAL STK MKT INDEX F | 25,305,762 | 32,140,929 |
| VANGUARD TOT BD MKT IDX-INST | 24,228,043 | 24,360,987 |
| VANGUARD RUSSELL 3000 INDEX FU | 5,600,000 | 5,573,567 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| WRT INTERNATIONAL LLC - CLASS | |||
| WRT INTERNATIONAL LLC - CLASS | |||
| DESERT PROJECTS 2019 LLC | AT COST | 11,675,439 | 11,675,439 |
| Description | Amount |
|---|---|
| BOOK TO TAX ADJUSTMENTS | 3,612,090 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE RE-REGISTRATION FEE | 25 | 0 | 25 | |
| OTHER EXPENES | 9,500 | 0 | 9,500 | |
| HEALTH INSURANCE REIMBURSEMENT | 33,305 | 0 | 0 | |
| SUNPEAK SOLAR LLC (26-1107508) | 20,575 | 0 | 0 | |
| WRT INTERNATIONAL LLC - NET LO | 810,817 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DESERT PROJECTS LLC - ROYALTIES | 232,013 | 232,013 | |
| DESERT PROJECTS LLC - BAD DEBT RECOVERY | 160,852 | 0 | |
| DESERT PROJECTS LLC - FOREIGN EXCHANGE G | 10,514 | 10,514 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DESERT PROJECTS LLC | 581,798 | 50,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PRIOR YEAR EXTENSION | 50,000 | 0 | 0 | |
| PAYROLL TAXES | 10,359 | 0 | 10,359 | |
| FOREIGN TAXES | 750 | 750 | 0 | |
| DESERT PROJECTS LLC STATE TAXE | 2,865 | 0 | 0 |