| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 60,768 | 30,384 | 30,384 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER EQUIPMENT | 2015-08-05 | 3,249 | 3,249 | SL | 5.000000000000 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2007-06-30 | 48,067 | 19,617 | SL | 39.000000000000 | 1,232 | 0 | ||
| FURNITURE | 2007-06-30 | 20,138 | 20,138 | SL | 7.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT | 2004-06-30 | 1,210 | 1,210 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT | 2008-06-30 | 3,725 | 3,725 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT | 2010-04-15 | 6,968 | 6,968 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER SOFTWARE | 2004-06-30 | 8,068 | 8,068 | SL | 3.000000000000 | 0 | 0 | ||
| OFFICE RENOVATION | 2023-07-01 | 17,234 | SL | 7.000000000000 | 14,033 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES TR RUS 1000 GRW ETF (IWF) | 245,150 | 803,401 |
| SPDR S&P500 ETF TRUST TRUST UNIT | 456,230 | 1,234,855 |
| JPMORGAN INCOME FUND CLASS I (JMSIX) | 218,035 | 219,515 |
| PIMCO INCOME FUND INSTITUTIONAL FUND | 690,458 | 694,359 |
| SPDR SER TR S&P BIOTECH | 459,810 | 309,717 |
| VANECK ETF TR VANECK GOLD MINERS | 3 | 3 |
| INVESCO QQQ TR UNIT SER 1 | 1,597,220 | 1,869,725 |
| ISHARES TR RUS 1000 GRW ETF | 1,369,445 | 2,001,141 |
| SPDR S&P500 ETF TRUST TRUST UNIT | 208,837 | 490,924 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 2022 OHT INVESTMENTS-A, LP | AT COST | 476,696 | 476,696 |
| 2323 SOUTH LAMAR LANDCO LLC | AT COST | 250,000 | 250,000 |
| AJ CAPITAL REAL ESTATE FUND II, LP | AT COST | 1,929,116 | 1,914,938 |
| ALTAIR - DSO, LLC | AT COST | 35,156 | 35,146 |
| ALTAIR - FCO II, LLC | AT COST | 16,682 | 28,593 |
| ALTAIR - FCO III, LLC | AT COST | 92,263 | 92,218 |
| ALTAIR COMMERCIAL REAL ESTATE LENDING FUND II (PRIME), LLC | AT COST | 127,435 | 127,434 |
| ALTAIR DIRECT LENDING FUND, LLC | AT COST | 232,165 | 235,286 |
| ALTAIR MULTI-FAMILY OPPORTUNITIES FUND IV (GREYSTAR), LLC | AT COST | 35,973 | 40,058 |
| ALTAIR SPECIAL OPPORTUNITIES FUND II, LLC | AT COST | 13,623 | 13,627 |
| ALTAIR SPECIAL OPPORTUNITIES FUND III (C5), LLC | AT COST | 764,152 | 781,632 |
| ALTAIR SPECIAL SITUATIONS FUND II-A | AT COST | 904,015 | 971,308 |
| ASCENT AT AUTUMN GLEN INVESTORS DB, LLC | AT COST | 89,001 | 89,001 |
| BLUE OWL GP STAKES V OFFSHORE INVESTORS LP | AT COST | 645,636 | 645,636 |
| BRIDGE SENIORS HOUSING CO-INVESTMENT FUND II FEEDER, LP | AT COST | 572,114 | 611,910 |
| FORTRESS CREDIT OPPORTUNITIES FUND IV (B) LP | AT COST | 404,012 | 404,358 |
| FORTRESS CREDIT OPPORTUNITIES FUND V (A) LP | AT COST | 1,197,325 | 1,197,325 |
| FORTRESS REAL ESTATE OPPORTUNITIES FUND (B) LP | AT COST | 18,299 | 18,149 |
| FORTRESS REAL ESTATE OPPORTUNITIES FUND II (B) LP | AT COST | 207,621 | 207,889 |
| FORTRESS REAL ESTATE OPPORTUNITIES FUND III (B) LP | AT COST | 904,647 | 904,647 |
| HARBERT SENIORS HOUSING FUND II, LP | AT COST | 265,197 | 265,197 |
| HENDERSON PARK REAL ESTATE FUND I TE LP | AT COST | 1,141,836 | 1,111,531 |
| IEQ CAPITAL ACCESS FUND - BRIDGE MULTIFAMILY FUND IV (TE), L.P. | AT COST | 1,451,304 | 1,451,304 |
| IEQ CAPITAL ACCESS FUND - FORTRESS LENDING FUND (TE), L.P. | AT COST | 553,684 | 554,709 |
| IEQ CAPITAL ACCESS FUND - FP CREDIT PARTNERS (TE), L.P. | AT COST | 565,545 | 565,545 |
| LIVE OAK MCKALLA PARTNERS, LP | AT COST | 245,633 | 245,633 |
| OH BRENTWOOD LP | AT COST | 608,104 | 608,104 |
| OH BULVERDE LP | AT COST | 137,476 | 137,476 |
| OH FOREMOST LP | AT COST | 342,195 | 342,195 |
| OH MAPLEWOOD, LP | AT COST | 167,646 | 167,646 |
| OHNP INVESTMENTS LLC | AT COST | 6,948 | 6,948 |
| OHT TIMBERGROVE INVESTMENTS, LLC | AT COST | 229,932 | 229,932 |
| OVATION ALTERNATIVE INCOME FUND LP | AT COST | 182,305 | 162,626 |
| RPM MULTI-FAMILY FUND I, LLC | AT COST | 377,109 | 377,109 |
| STONEHILL STRATEGIC HOTEL CREDIT OPPORTUNITY QP FUND | AT COST | 240,999 | 241,864 |
| OHT TIMBERGROVE INVESTMENTS II, LLC | AT COST | 150,758 | 150,758 |
| OHT GRAND RESERVE LP | AT COST | 250,000 | 250,000 |
| OHT MERCHANT II-A LP | AT COST | 273,534 | 273,534 |
| 614 S 1ST STREET | AT COST | 133,390 | 133,390 |
| BRIDGE MF & COMM OFFICE FUND III INT'L A LP | AT COST | 0 | 211,952 |
| BRIDGE SENIOR HOUSING & MEDICAL PROPERTIES FUND INT'L LP | AT COST | 599,510 | 678,830 |
| NET LEASE PRIVATE REIT XII | AT COST | 341,670 | 341,670 |
| SPC OPPORTUNITIES PARALLEL FEEDER FUND LP | AT COST | 680,542 | 680,542 |
| ALTAIR EUROPEAN REAL ESTATE OPPORTUNITY FUND | AT COST | 395,468 | 138,706 |
| GOLUB CAPITAL PARTNERS INT'L 10 | AT COST | 391,019 | 866,229 |
| GOLUB CAPITAL PARTNERS INT'L 11 | AT COST | 306,680 | 434,610 |
| POMONA CAPITAL PARTNERS | AT COST | 515,671 | 515,671 |
| IEQ CAPITAL ACCESS FUND-PA SECONDARY VI | AT COST | 649,663 | 649,663 |
| IEQ CAPITAL ACCESS FUND-BRP SECONDARY IV | AT COST | 868,537 | 868,537 |
| JP MORGAN OTHER INVESTMENTS | AT COST | 448,431 | 468,691 |
| DISTRIBUTION RECEIVABLE | AT COST | 68,269 | 68,269 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER EQUIPMENT | 3,249 | 3,249 | 0 | |
| LEASEHOLD IMPROVEMENTS | 48,067 | 20,849 | 27,218 | |
| FURNITURE | 20,138 | 20,138 | 0 | |
| COMPUTER EQUIPMENT | 1,210 | 1,210 | 0 | |
| COMPUTER EQUIPMENT | 3,725 | 3,725 | 0 | |
| COMPUTER EQUIPMENT | 6,968 | 6,968 | 0 | |
| COMPUTER SOFTWARE | 8,068 | 8,068 | 0 | |
| OFFICE RENOVATION | 17,234 | 14,033 | 3,201 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 1,165 | 0 | 1,165 | |
| OFFICE SUPPLIES | 332 | 0 | 332 | |
| COMPUTER SERVICES | 3,592 | 0 | 3,592 | |
| EQUIPMENT RENTAL | 2,040 | 0 | 2,040 | |
| SOFTWARE EXPENSE | 9,500 | 0 | 9,500 | |
| INSURANCE | 8,454 | 0 | 8,454 | |
| SUBSCRIPTIONS | 567 | 0 | 567 | |
| MISCELLANEOUS | 50 | 0 | 50 | |
| PARTNERSHIP EXPENSES | 274,705 | 274,705 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXCESS DISTRIBUTIONS FROM GOLUB LIQUIDATION | 575,025 | 158,000 | 575,025 |
| PARTNERSHIP INCOME | -88,841 | -88,841 | -88,841 |
| PARTNERSHIP ND EXP | -257 | -257 | |
| PARTNERSHIP INCOME - UBI | 127,186 | 127,186 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE OF INVESTMENTS | 195,120 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKERAGE FEES | 156,793 | 156,793 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 240,970 | 0 | 0 | |
| PAYROLL TAXES | 13,732 | 0 | 13,732 |