| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 48,339 | 0 | 48,339 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| OTHER | 2023-01 | PURCHASED | 2023-12 | 3,635,627 | COST | 0 | -3,635,627 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TD AMERITRADE | 14,260,336 | 14,260,336 |
| GOLDMAN SACHS & CO. | 30,591,978 | 30,591,978 |
| JP MORGAN | 12,720,880 | 12,720,880 |
| PHIL, INC. | 4,500,000 | 4,500,000 |
| CITY NATIONAL BANK | 11,310,934 | 11,310,934 |
| PETAL CARD | 563,382 | 563,382 |
| AFORE CAPITAL III, L.P. | 623,066 | 623,066 |
| 3L CAPITAL II LP | 11,039,700 | 11,039,700 |
| PRISM | 5,062 | 5,062 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKSTONE ENERGY PARTNERS LP | FMV | 726,814 | 726,814 |
| BLACKSTONE ENERGY PARTNERS II | FMV | 3,223,508 | 3,223,508 |
| BLACKSTONE CAPITAL PARTNERS VII L.P. | FMV | 2,821,939 | 2,821,939 |
| TRAIL MIX VENTURES FUND, LP | FMV | 756,273 | 756,273 |
| FPF II TM HOLDINGS, LLC | FMV | 9,536,841 | 9,536,841 |
| TCLDS HOLDINGS, LP | FMV | 83,665,311 | 83,665,311 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 12,701 | 0 | 12,701 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST RECEIVABLE | 59,636 | 81,360 | 81,360 |
| EXCISE TAX RECEIVABLE | 652,480 | 103,169 | 103,169 |
| Description | Amount |
|---|---|
| IMPAIRMENT LOSS-GAAP PURPOSES | 7,677,794 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 2,886 | 2,886 | 0 | |
| DUES & SUBSCRIPTIONS | 5,038 | 0 | 5,038 | |
| OFFICE EXPENSES | 1,483 | 0 | 1,483 | |
| PASSTHRU INVESTMENT INTEREST EXP | 0 | 6,587 | 0 | |
| PASSTHRU PORTFOLIO DEDUCTIONS | 0 | 219,836 | 0 | |
| PASSTHRU OTHER DEDUCTIONS | 0 | 62 | 0 | |
| PROGRAM & GRANT MAKING EXPENSE | 42,097 | 0 | 42,097 | |
| INSURANCE | 13,139 | 0 | 13,139 | |
| PASSTHRU ROYALTY DEDUCTIONS | 0 | 1,038 | 0 | |
| ADVERTISING & MARKETING | 130,695 | 0 | 130,695 | |
| COMPUTER EXPENSES | 2,481 | 0 | 2,481 | |
| CELLPHONE/DATA | 2,008 | 0 | 2,008 | |
| MEALS | 14,114 | 0 | 14,114 | |
| PAYROLL SERVICE FEES | 463 | 0 | 463 | |
| PASSTHRU COST DEPLETION | 0 | 8,177 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BCP VII LP | 0 | 0 | 0 |
| BLACKSTONE ENERGY PARTNERS II LP | 90,442 | 0 | 90,442 |
| BLACKSTONE ENERGY PARTNERS LP ORDINARY INCOME | 26,533 | 0 | 26,533 |
| BLACKSTONE ENERGY PARTNERS Q LP | 5,317 | -89,202 | 5,317 |
| BLACKSTONE ENERGY PARTNERS Q LP ORDINARY INCOME | 0 | 312,678 | |
| BLACKSTONE ENERGY PARTNERS Q LP RENTAL INCOME | 0 | 1,229 | |
| BLACKSTONE ENERGY PARTNERS Q LP SECTION 1231 GAIN | 0 | 6,761 | |
| BLACKSTONE ENERGY PARTNERS Q LP INTANGIBLE DRILLING & DEV COSTS | 0 | -278,346 | |
| BLACKSTONE ENERGY PARTNERS Q LP OTHER INCOME | 0 | 82,459 | |
| TEN COVES II TM HOLDINGS | 0 | 0 | 0 |
| TCLDS HOLDINGS LP FOREIGN EARNING DISTRIBUTION | 0 | 0 | 0 |
| GOLDMAN SACHS 41755 NONDIVIDEND DISTRIBUTIONS | 0 | 0 | 0 |
| BLACKSTONE FISTERRA II FEEDER FUND (CAYMAN) VII LP DIVIDENDS | 0 | 0 | 0 |
| BCP VII TUCSON FEEDER (CAYMAN) LP DIVIDENDS | 0 | 0 | 0 |
| BCP VII FLORA FEEDER (CAYMAN) LP DIVIDENDS | 0 | 0 | 0 |
| BCP VII MUSTANG FEEDER (CAYMAN) LP DIVIDENDS | 0 | 0 | 0 |
| BCP VII YORK FEEDER (CAYMAN) LP DIVIDENDS | 0 | 0 | 0 |
| BCP VII AYM FEEDER (CAYMAN) LP DIVIDENDS | 0 | 0 | 0 |
| BLACKSTONE JDA FEEDER FUND (CAYMAN) VII LP DIVIDENDS | 0 | 0 | 0 |
| BLACKSTONE FISTERRA II FEEDER FUND (CAYMAN) BEP II/II.F LP DIVIDENDS | 0 | 0 | 0 |
| BCP VII COMET FEEDER (CAYMAN) LP DIVIDENDS | 0 | 0 | 0 |
| BCP VII BLACKJACK FEEDER (CAYMAN) LP DIVIDENDS | 0 | 0 | 0 |
| BCP VII PI FEEDER (CAYMAN) LP DIVIDENDS | 0 | 0 | 0 |
| BCP VII PINOT FEEDER (CAYMAN) LP DIVIDENDS | 0 | 0 | 0 |
| BCP VII PULVER FEEDER (CAYMAN) LP DIVIDENDS | 0 | 0 | 0 |
| BCP VII ATHENA FEEDER (CAYMAN) LP DIVIDENDS | 0 | 0 | 0 |
| BLACKSTONE ALT ENERGY FEEDER FUND (CAYMAN) LP DIVIDENDS | 0 | 0 | 0 |
| BLACKSTONE SICCAR FEEDER FUND (CAYMAN) BEP II/II.F LP DIVIDENDS | 0 | 0 | 0 |
| BCP VII OPTIMUS FEEDER (CAYMAN) LP DIVIDENDS | 0 | 0 | 0 |
| BCP VII BRAAVOS FEEDER (CAYMAN) LP DIVIDENDS | 0 | 0 | 0 |
| BCP VII UNITE FEEDER (CAYMAN) LP DIVIDENDS | 0 | 0 | 0 |
| OTHER | -115,360 | 0 | -115,360 |
| OTHER ADJUSTMENT | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 1,204,414 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 238,625 | 236,980 | 0 | |
| CONSULTING FEES | 24,450 | 0 | 24,450 | |
| OTHER | 25 | 0 | 25 |
| Name | Address |
|---|---|
| FALCON TRUST |
100 WEST LIBERTY STREET 10TH FLOOR RENO,NV89501 |
| T-TWELVE LEGACY TRUST |
100 WEST LIBERTY STREET 10TH FLOOR RENO,NV89501 |
| SUNIL AND MAYA PATEL |
520 NEWPORT CENTER DRIVE 21ST FLOOR NEWPORT BEACH,CA92660 |
| BU PATEL |
520 NEWPORT CENTER DRIVE 21ST FLOOR NEWPORT BEACH,CA92660 |
| TUSHAR PATEL |
520 NEWPORT CENTER DRIVE 21ST FLOOR NEWPORT BEACH,CA92660 |
|
KKSA HOLDINGS LLC |
100 WEST LIBERTY STREET 10TH FLOOR RENO,NV89501 |
|
KTT HOLDINGS LLC |
100 WEST LIBERTY STREET 10TH FLOOR RENO,NV89501 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 255,986 | 0 | 0 | |
| LLC TAX | 2,500 | 0 | 0 | |
| FOREIGN TAX | 12,784 | 12,784 | 0 |