| Person Name | Explanation |
|---|---|
| SCS Capital ManagementLLC | Investment management fees |
| Osage University Partners | Investment management fees |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 6,583,956 | 6,111,601 | 472,355 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Publicly traded securities | 24,992,753 | 24,992,753 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MultiSector Credit | FMV | 689,810 | 689,810 |
| Absolute Return Strateg | FMV | 2,695,530 | 2,695,530 |
| Hedged Equity | FMV | 2,283,929 | 2,283,929 |
| Public Opportunistic | FMV | 1,855,086 | 1,855,086 |
| Private Credit III | FMV | 2,600,371 | 2,600,371 |
| Private Credit IV | FMV | 2,038,389 | 2,038,389 |
| Public Markets LLC | FMV | 7,838,552 | 7,838,552 |
| Osage Cap Univ III | FMV | 5,633,571 | 5,633,571 |
| Private Equity VII | FMV | 4,559,761 | 4,559,761 |
| Private Equity VIII | FMV | 2,954,411 | 2,954,411 |
| Private Equity VI | FMV | 2,733,728 | 2,733,728 |
| Private Equity V | FMV | 814,053 | 814,053 |
| Osage Venture IV | FMV | 598,474 | 598,474 |
| Private Equity IX | FMV | 344,753 | 344,753 |
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Grim Biehn Thatcher | 3,150 | 3,150 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank fees | 48 | 48 | ||
| from K1 | 8,327 | 8,327 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| From K1 | 1,932 | 1,932 |
| Description | Amount |
|---|---|
| unrealized gains and loss | 6,116,817 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SCS | 204,599 | 204,599 | ||
| Osage Univ Partners | 132,393 | 132,393 | ||
| SpringReef | 14,488 | 14,488 | ||
| Public MarketsLLC | 42,660 | 42,660 | ||
| Osage Venture Part | 6,000 | 6,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign tax | 29,630 | 29,630 |