| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 674,306 SHS BROOKFIELD FUNDS I | ||
| 94,554 SHS BROOKFIELD FUNDS A | ||
| SNAPPER MERGER SUB | 572,295 | 620,275 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ICHAN ENTERPRISES LP | AT COST | 1,232,621 | 1,244,217 |
| NUSTAR ENERGY LP | AT COST | 775,979 | 972,000 |
| MAGELLAN ENTERPRISES MIDSTREAM LP | AT COST | 635,030 | 720,514 |
| Item No. | 1 |
|---|---|
| Lender's Name | STEPHEN P ZELNAK |
| Lender's Title | TRUSTEE |
| Original Amount of Loan | 375000 |
| Balance Due | 375000 |
| Date of Note | 2022-05 |
| Maturity Date | |
| Repayment Terms | ON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | ADVANCE TO FOUNDATION |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| PASS-THRU NON-DEDUCTIBLE | 1,348 | |||
| PASS-THRU CHARITABLE DONATION | 1,061 | 1,061 | ||
| PASS-THRU INVESTMENT EXPENSE | 2,719 | 2,719 | ||
| PASS-THRU INVMT INTEREST EXPE | 23,529 | 23,529 | ||
| PASS-THRU BASIS DIFFERENCE | -4 | -4 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASS-THRU OTHER INCOME | -358 | -358 | |
| PASS-THRU DIFF FROM UBI | -1,896 | -1,896 | |
| PASS-THRU DIVIDENDS | 8,872 | 8,872 | |
| ICAHN ENTERPRISES LP | -53,553 | ||
| NUSTAR ENERGY LP | -47,270 | ||
| MAGELLAN MISTREAM PARTNERS LP | -25,560 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 5,946 |