| 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 |
|---|
| Identifier | Return Reference | Explanation |
|---|---|---|
| PART I LINE 6A | PART I LINE 6A (990-PF) | RECONCILIATION OF NET GAIN/(LOSS) FROM SALES OF ASSETS NOT INCLUDED IN PART IV TOTAL INCLUDED IN PART IV: (DETAILS BELOW) NET GAIN/(LOSS): $1,326,838 TOTAL NOT INCLUDED IN PART IV: PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - UBI NET GAIN/(LOSS): $4,726 TOTAL PART I, LINE 6A: $1,331,564 DETAILS OF ASSETS INCLUDED IN PART IV: PUBLICLY-TRAIDED SECURITIES GROSS SALES PRICE: $39,483,502 BOOK BASIS: $38,147,329 NET GAIN/(LOSS): $1,336,173 PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - NON UBI NET GAIN/(LOSS): $157,988 GEMSSTOCK CAV OFFSHORE, LP GROSS SALES PRICE: $1,258,350 BOOK BASIS: $1,500,000 NET GAIN/(LOSS): $(241,650) MILLENIUM INTERNATIONAL HEDGEFOCUS FUND GROSS SALES PRICE: $1,060,379 BOOK BASIS: $1,000,000 NET GAIN/(LOSS): $60,379 NORTH ROCK FUND, LTD GROSS SALES PRICE: $513,948 BOOK BASIS: $500,000 NET GAIN/(LOSS): $13,948 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC - 3.200% - 11/21/20 | 97,028 | 88,915 |
| ABBVIE INC - 4.500% - 05/14/20 | 66,424 | 68,619 |
| ADOBE SYSTEMS INC - 3.250% - 0 | 44,087 | 44,217 |
| AIR PRODUCTS AND CHEMICALS INC | 245,026 | 246,278 |
| ALEXANDRIA REAL ESTATE E BOND | 41,985 | 39,373 |
| ALEXANDRIA REAL ESTATE EQ - 4. | 61,006 | 63,184 |
| AMAZON COM - 4.800% - 12/05/20 | 74,474 | 75,486 |
| AMAZON INC - 1.650% - 05/12/20 | 101,369 | 94,600 |
| AMERICAN WTR CAPE CORP - 2.800 | 154,567 | 156,820 |
| AON CORP - 2.800% - 05/15/2030 | 135,462 | 137,684 |
| APPLE - 3.000% - 11/01/2027 | 244,565 | 244,952 |
| AT&T INC - 4.500% - 05/15/2035 | 107,716 | 111,054 |
| BANK AMERICA CORP - 0.976% - 0 | 129,014 | 132,842 |
| BANK OF AMERICA - 3.950% - 04/ | 118,549 | 118,010 |
| BANK OF MONTREAL - 0.949% - 01 | 246,099 | 251,769 |
| BERKSHIRE HATHAWAY - 1.850% - | 162,383 | 164,672 |
| BLACKROCK INC - 2.400% - 04/30 | 96,215 | 98,393 |
| BNY MELLONC ORP SER J - 4.410% | 243,211 | 244,423 |
| BOEING CO - 2.750% - 02/01/202 | 99,325 | 100,520 |
| BP CAP MKTS - 2.721% - 01/12/2 | 149,539 | 144,036 |
| BROADCOM INC - 3.500% - 01/15/ | 82,510 | 76,764 |
| CARRIER GLOBAL CORP - 2.242% - | 42,006 | 42,644 |
| CHUBB INA HOLDINGS INC - 1.375 | 61,437 | 63,442 |
| CITIGROUP BOND - 4.450% - 09/2 | 95,576 | 92,786 |
| CITIGROUP INC NOTE CALL MAKE W | 90,663 | 92,259 |
| COMCAST CORP - 4.400% - 08/15/ | 60,771 | 61,847 |
| COMCAST CORP NEW NOTE - 5.350% | 55,604 | 56,892 |
| COSTCO - 1.600% - 04/20/2030 | 80,306 | 72,920 |
| DOW CHEMICAL CO SER B - 4.800% | 108,615 | 109,113 |
| DOWDUPONT INC - 4.725% - 11/15 | 61,247 | 61,935 |
| EBAY INC - 1.900% - 03/11/2025 | 86,012 | 81,699 |
| EOG RES INC - 3.900% - 04/01/2 | 136,175 | 138,368 |
| FISERV INC - 4.200% - 10/01/20 | 54,370 | 54,763 |
| FISERV INC NOTE CALL MAKE WHOL | 93,908 | 84,750 |
| FORTIVE CORP SER B NOTE - 3.15 | 61,121 | 61,281 |
| GILEAD SCIENCES - 4.600% - 09/ | 128,638 | 131,700 |
| HOME DEPOT - 1.375% - 03/15/20 | 60,843 | 53,192 |
| INGERSOLL-RAND INC - 3.550% - | 138,883 | 139,586 |
| INTERCONTINENTAL EXCHANGE INC | 60,623 | 62,321 |
| JPMORGAN CHASE - 4.565% - 06/1 | 80,029 | 78,368 |
| JPMORGAN CHASE NOTE CALL - 1.5 | 165,759 | 169,450 |
| KLA CORP - 4.650% - 07/15/2032 | 55,341 | 56,288 |
| KRAFT HEINZ FOOD - 5.000% - 07 | 108,936 | 110,817 |
| KROGER CO - 1.700% - 01/15/203 | 69,888 | 60,719 |
| L3HARRIS TECHNOLOGIES INC - 3. | 138,087 | 138,484 |
| LAM RESEARCH - 4.000% - 03/15/ | 70,111 | 69,114 |
| MICROSOFT CORP - 4.200% - 11/0 | 135,111 | 135,669 |
| MITSUBISHI - 1.640% - 10/13/20 | 184,350 | 188,543 |
| MORGAN STANLEY MTN - 1.164% - | 160,172 | 164,585 |
| MORGAN STANLEY SER I MTN CALL | 93,592 | 87,569 |
| NORTHERN TR CORP NOTE - 3.150% | 232,038 | 234,712 |
| ORACLE CORP - 3.900% - 05/15/2 | 79,579 | 67,027 |
| ORACLE CORP NOTE CALL MAKE WHO | 54,974 | 51,330 |
| OTIS WORLDWIDE SER B - 2.056% | 61,823 | 62,491 |
| PHILIP MORRIS INTERNATIONAL IN | 134,259 | 135,516 |
| PROLOGIS LP - 2.250% - 04/15/2 | 60,599 | 62,154 |
| PRUDENTIAL FINL INC S BOOK SER | 61,456 | 63,178 |
| ROPER TECHNOLOGIES INC - 2.350 | 134,009 | 135,576 |
| SANTANDER UK GROUP HOLDINGS NO | 182,501 | 190,065 |
| SHERWIN-WILLIAMS CO - 3.450% - | 135,742 | 137,143 |
| SIMON PPTY GROUP LP NT - 2.650 | 47,557 | 42,782 |
| SOUTHERN CO GAS CAP - 5.150% - | 60,977 | 61,966 |
| T MOBILE - 3.875% - 04/15/2030 | 73,693 | 66,437 |
| T MOBILE USA INC - 3.500% - 04 | 73,124 | 74,911 |
| TOTAL SYSTEMS SERVICES - 4.800 | 66,914 | 64,448 |
| TOYOTA - 1.800% - 02/13/2025 | 78,427 | 77,386 |
| UNION PAC CORP - 2.375% - 05/0 | 81,182 | 82,714 |
| UNION PACIFIC - 3.150% - 03/01 | 39,979 | 39,820 |
| UNITEDHEALTH GROUP INC - 1.150 | 58,723 | 55,567 |
| US BANCORP MTN - 4.548% - 07/2 | 68,924 | 70,989 |
| XCEL ENERGY INC - 3.400% - 06/ | 220,883 | 226,160 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BLACKROCK INDEX FDS INTL FD K | 2,226,432 | 2,281,349 |
| EATON VANCE INCOME FD OF BOSTO | 1,964,697 | 2,031,520 |
| FEDERATED INSTI HIGH YIELD BD | 1,950,197 | 2,043,928 |
| GOLDMAN SACHS TACTICAL TILT OV | 2,284,875 | 2,248,421 |
| ISHARES S&P 500 INDEX FUND CL | 9,927,364 | 11,389,412 |
| MULTI MANAGER U.S. SMALL CAP E | 1,761,721 | 1,983,584 |
| MULTI-MANAGER INTERNATIONAL EQ | 2,191,970 | 2,290,687 |
| STATE STREET EMERGING MARKETS | 628,881 | 644,240 |
| VANGUARD TOTAL STOCK MARKET ET | 4,751,772 | 8,599,225 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALISO CANYON LP | 1,636 | 188 | |
| APTITUDE PARTNERS LTD | 1,000,000 | 1,011,624 | |
| CONCORD LODGING LTD | 9,695 | 3,397 | |
| FUGIO FUND XI PE LP | 1,725,134 | 2,508,754 | |
| FUGIO FUND XII PE LP | 450,061 | 518,820 | |
| FUGIO FUND XII VC LP | 219,124 | 233,289 | |
| FUGIO PRIVATE EQUITY FUND VIII | 474,682 | 1,393,419 | |
| FUGIO PRIVATE EQUITY FUND X, L | 1,635,104 | 2,409,081 | |
| ICAPITAL-ARES PCS II ACCESS FU | 1,087,034 | 1,094,959 | |
| PRINCETON FUND LTD | 1,000,000 | 996,239 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Consultations | 717 | 717 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 84,253 | 84,253 | ||
| Bank Charges | 681 | 681 | ||
| Digital Subscriptions | 651 | 651 | ||
| Foundation Dues & Memberships | 2,500 | 2,500 | ||
| Indemnification Insurance | 5,148 | 5,148 | ||
| K-1 Exp FUGIO FUND XI PE LP | 80,917 | 73,472 | ||
| K-1 Exp FUGIO FUND XII PE LP | 44,488 | 43,491 | ||
| K-1 Exp FUGIO FUND XII VC LP | 20,696 | 20,696 | ||
| K-1 EXP FUGIO PRIVATE EQ VIII | 35,653 | 25,715 | ||
| K-1 EXP FUGIO PRIVATE EQ X | 61,291 | 60,047 | ||
| K-1 Exp ICAPITAL-ARES PCS II A | 33,254 | 32,636 | ||
| ANNUAL REGISTRATION FEES | 44 | 44 | ||
| Office Supplies | 848 | 848 | ||
| Postage/Delivery Service | 307 | 307 | ||
| Website Hosting/Support | 186 | 186 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss ALISO CANYON LP | 1,038 | 1,038 | |
| K-1 Inc/Loss CONCORD LODGING LTD | 758 | 758 | |
| K-1 Inc/Loss FUGIO FUND XI PE LP | -15,754 | 11,609 | |
| K-1 Inc/Loss FUGIO FUND XII PE LP | 1,671 | 6,835 | |
| K-1 Inc/Loss FUGIO FUND XII VC LP | 1,060 | 1,060 | |
| K-1 Inc/Loss FUGIO PRIVATE EQ FUND VIII, LP | 15,775 | 3,762 | |
| K-1 Inc/Loss FUGIO PRIVATE EQ FUND X, LP | 8,097 | 3,809 | |
| K-1 Inc/Loss ICAPITAL-ARES PCS II ACCESS FUND, L. | 92,186 | 89,329 | |
| Class Action Lawsuit Proceeds | 719 | 719 | |
| Federal Tax Refund | 36 | ||
| royalty income | 169 | 169 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 196,190 | 196,190 | ||
| PAYROLL CONSULTING SERVICES | 7,500 | 7,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2023 | 10,900 | |||
| 990-PF Extension for 2022 | 11,600 | |||
| 990-T Extension for 2022 | 300 | |||
| 990-T Income Tax for 2022 | 4,746 | |||
| Foreign Tax Paid | 3,673 | 3,673 | ||
| STATE INCOME TAX 2022 | 1,707 |