| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 56,400 | 28,200 | 28,200 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Passthrough - LT capital gain UBI | Purchased | 16 | Cost | 0 | 16 | |||||
| Passthrough - 1231 gain UBI | Purchased | 771,658 | Cost | 0 | 771,658 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 16,050 shs American Funds New World | 1,374,058 | 1,066,233 |
| 17,830 shs Vanguard Windsor II ADMI | 1,441,308 | 1,179,443 |
| 103,547 shs Blackstone Private Credit Fund Class I | 2,637,261 | 2,560,708 |
| 3,375 shs INVSC QQQ Trust SRS 1 ETF | 1,359,748 | 898,695 |
| 17,246 shs IShares MSCI EAFE ETF | 1,359,795 | 1,132,028 |
| 7,349 shs Vanguard Extended Market ETF | 1,359,639 | 976,388 |
| 26,577 shs Vanguard FTSE Developed Markets ETF | 1,359,929 | 1,115,437 |
| 11,721 shs Vanguard Real Estate ETF | 1,359,871 | 966,748 |
| 3,092 shs Vanguard S&P 500 ETF | 1,359,738 | 1,086,343 |
| 5,957 shs Vanguard Small Cap ETF | 1,358,910 | 1,093,348 |
| 9,221 shs Vanguard Value ETF | 1,360,005 | 1,294,352 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Encino Energy, LLC | AT COST | 873,465 | 350,000 |
| Salient Zarvona Energy Fund, LP | AT COST | 744,001 | 2,202,084 |
| StepStone Secondary Opportunities Fd LP | AT COST | 417,514 | 319,436 |
| Salient Zarvona Energy Fund II | AT COST | 1,343,834 | 2,928,251 |
| GP Invitation Fund I, LP | AT COST | 427,539 | 968,860 |
| Highcrest Private Credit Income Fund, LP | AT COST | 2,700,818 | 2,645,198 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank fees | 23 | 0 | 23 | |
| K-1 expenses | 411,561 | 274,670 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Passthrough K-1 income | 1,027,970 | 703,787 | 1,027,970 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management services | 54,226 | 54,226 | 0 | |
| Nonprofit consult - see Part VIII-A | 197,296 | 0 | 197,296 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal tax | 167,000 | 0 | 0 | |
| Foreign withholding tax | 4,292 | 4,292 | 0 |