| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 57,575 | 0 | 0 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE BUILDING | 2021-01-01 | 2,309,553 | 118,438 | SL | 39.000000000000 | 59,219 | 0 | ||
| LAND | 2021-01-01 | 4,016,613 | NC | 0 % | 0 | 0 | |||
| QPODS X5 - FF&E | 2021-07-01 | 12,500 | 3,750 | SL | 5.000000000000 | 2,500 | 0 | ||
| STRATUS SYSTEMS - CISCO MS355 MGIG SWITCH PLUS 5 YR LICENSE | 2021-07-01 | 8,930 | 2,679 | SL | 5.000000000000 | 1,786 | 0 | ||
| BUILDING IMPROVEMENTS - 5 YR | 2021-01-01 | 25,375 | 10,150 | SL | 5.000000000000 | 5,075 | 0 | ||
| BUILDING IMPROVEMENTS - 39 YR | 2021-01-01 | 8,085 | 414 | SL | 39.000000000000 | 207 | 0 | ||
| BUILDING IMPROVEMENTS - 39 YR | 2021-12-31 | 187,507 | NC | 0 % | 0 | 0 | |||
| BUILDING IMPROVEMENTS - 39 YR | 2021-07-01 | 10,782 | 414 | SL | 39.000000000000 | 276 | 0 | ||
| BUILDING IMPROVEMENTS - 39 YR | 2022-05-16 | 9,782 | 146 | SL | 39.000000000000 | 251 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 31,694,716 | 31,694,716 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARTNERSHIPS | AT COST | 54,479,139 | 54,479,139 |
| INVESTMENT IN LIMITED LIABILITY COMPANIES | AT COST | 12,845,271 | 12,845,271 |
| INVESTMENT IN CRYPTOCURRENCY | AT COST | 645,136 | 645,136 |
| INVESTMENT IN NON-MARKETABLE SECURITIES | AT COST | 1,350,000 | 1,350,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE BUILDING | 2,309,553 | 177,657 | 2,131,896 | |
| LAND | 4,016,613 | 0 | 4,016,613 | |
| QPODS X5 - FF&E | 12,500 | 6,250 | 6,250 | |
| STRATUS SYSTEMS - CISCO MS355 MGIG SWITCH PLUS 5 YR LICENSE | 8,930 | 4,465 | 4,465 | |
| BUILDING IMPROVEMENTS - 5 YR | 25,375 | 15,225 | 10,150 | |
| BUILDING IMPROVEMENTS - 39 YR | 8,085 | 621 | 7,464 | |
| BUILDING IMPROVEMENTS - 39 YR | 187,507 | 0 | 187,507 | |
| BUILDING IMPROVEMENTS - 39 YR | 10,782 | 690 | 10,092 | |
| BUILDING IMPROVEMENTS - 39 YR | 9,782 | 397 | 9,385 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 18,659 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER RECEIVABLES (AR) | 44,099 | 234,688 | 234,688 |
| PREPAID EXPENSE | 8,917 | 9,281 | 9,281 |
| OTHER RECEIVABLES | 666,700 | 0 | 0 |
| PREPAID EXCISE TAX | 0 | 29,886 | 29,886 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCES | 22,278 |
| DEFERRED EXCISE TAX | 249,530 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 511 | 0 | 0 | |
| PROPERTY TAXES | 79,582 | 14,880 | 0 | |
| INSURANCE | 16,489 | 0 | 0 | |
| REPAIRS | 20,290 | 0 | 0 | |
| UTILITIES | 56,833 | 0 | 0 | |
| SECURITY | 11,112 | 0 | 0 | |
| INTERNET | 22,375 | 0 | 0 | |
| ATTORNEY GENERAL REGISTRATION FEE | 1,200 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM K-1: BOOST VC FUND 3, LP | -19,688 | -19,688 | -19,688 |
| FROM K-1: THRESHOLD VENTURES II PARTNERS FUND LLC | 1,033,722 | 1,033,722 | 1,033,722 |
| FROM K-1: DFJ PARTNERS IX LLC | -31,810 | -31,810 | -31,810 |
| FROM K-1: MAKENA CAPITAL ASSOCIATES (U.S.) LP | 131,329 | 131,329 | 131,329 |
| FROM K-1: HALOGEN VENTURES LP | -73,315 | -73,315 | -73,315 |
| FROM K-1: DRAPER ASSOCIATES VI LP | -232,193 | -232,193 | -232,193 |
| FROM K-1: AMPLIFY. LA CAPITAL V, LP | -26,028 | -26,028 | -26,028 |
| FROM K-1: WALDEN CATALYST VENTURES | -26,021 | -26,021 | -26,021 |
| FROM K-1: LIV AT UNIV II & SAHARA EAST MANAGER LLC | -125,483 | -125,483 | -125,483 |
| FROM K-1: MAGIC OPPORTUNITIES FUND II, LP | -22,614 | -22,614 | -22,614 |
| FROM K-1: USALDUSFOND CHANGE VENTURES FUND II | -16,342 | -16,342 | -16,342 |
| FROM K-1: DRAPER FRONTIER OPPTECH FUND III, LP | -30,258 | -30,258 | -30,258 |
| FROM K-1: ANDRA CAPITAL FUND, LP | -90,420 | -90,420 | -90,420 |
| FROM K-1: EPIC VENTURES VI, LP | -71,982 | -71,982 | -71,982 |
| FROM K-1: H. BARTON VENTURE SELECT IV | -47,345 | -47,345 | -47,345 |
| FROM K-1: SLAUSON & CO. FUND I, LP | -29,903 | -29,903 | -29,903 |
| FROM K-1: 2048 VENTURES II, LP | -53,145 | -53,145 | -53,145 |
| FROM K-1: EXPONENTIAL ZASIAN PARTNERS FUND I, LP | -15,363 | -15,363 | -15,363 |
| FROM K-1: MAGRAC VENTURES, LP | -25,073 | -25,073 | -25,073 |
| FROM K-1: N PLUS ONE PILOT FUND LP | -1,379 | -1,379 | -1,379 |
| FROM K-1: SOA SEABIRD VENTURES LLC | -1,071 | -1,071 | -1,071 |
| FROM K-1: HI VENTURES IV LP | -11,366 | -11,366 | -11,366 |
| FROM K-1: NEXTGEN VENTURES FUND III, LP | -22,545 | -22,545 | -22,545 |
| FROM K-1: USALDUSFOND STARTUPIST VENTURES FUND I | -35,159 | -35,159 | -35,159 |
| FROM K-1: 3VC II SCSP | -17,258 | -17,258 | -17,258 |
| FROM K-1: INFINITA FUND I, LP | -36,231 | -36,231 | -36,231 |
| FROM K-1: DAEDALUS I FUND, LP | -28,653 | -28,653 | -28,653 |
| FROM K-1: ELEFUND III, LP | -20,166 | -20,166 | -20,166 |
| FROM K-1: BITCOIN MAGAZINE FUND LP - A1 | -12,870 | -12,870 | -12,870 |
| FROM K-1: PRETIOSUM VENTURES FUND I LP | -21,400 | -21,400 | -21,400 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN ON INVESTMENTS | 86,760,843 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE - DEFERRED | 267,623 | 517,154 |
| EXCISE TAX PAYABLE - OTHER | 21,866 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL & STATE TAXES | 35,471 | 0 | 0 |