| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 950 | 285 | 285 | |
| TAX PREP | 6,230 | 1,869 | 1,869 |
| 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 |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB - ARVINAS STOCK | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TRIO FOUNDATION,LLC | AT COST | ||
| TRIO- AG DIRECT | AT COST | 234,859 | 234,859 |
| TRIO- ARROWMARK GLOBAL II | 177,376 | 177,376 | |
| TRIO- ARROWMARK INCOME OP FUND | 253,424 | 253,424 | |
| TRIO- ELM STREET VENTURES, LP | 142,377 | 142,377 | |
| TRIO- ELM STREET VENTURES II | 46,644 | 46,644 | |
| MFUND - SEA GREENS HOLDINGS | 0 | 0 | |
| SCHWAB - MUTUAL FUNDS | 231,955 | 251,571 | |
| BOW RIVER EVERGREEN | 508,667 | 508,667 | |
| AG DIRECT LENDING EVERGREEN | 138,775 | 138,775 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 354 | 354 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TRIO - NON AMORT GOODWILL | 118,164 | 118,164 | 118,164 |
| PREPAID TAXES | 7,875 | 8,875 | 8,875 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXP FROM PASS THROUGH ACTIVITY | 8,498 | 8,498 | ||
| BANK SERVICE CHARGES | 70 | 70 | ||
| DUES AND SUBSCRIPTIONS | 1,072 | 1,072 | ||
| EQUIPMENT | 483 | 483 | ||
| SOFTWARE | 75 | 75 | ||
| OFFICE SUPPLIES | 180 | 180 | ||
| PENALTIES & FEES | 262 | |||
| FILING FEES | 75 | 75 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Income from Passthrough Activities | 103,114 | 90,061 | |
| NONDIVIDEND DISTRIBUTIONS | 1,118 | ||
| STATE TAX REFUND | 800 |
| Description | Amount |
|---|---|
| PASS-THROUGH TIMING DIFFERENCES | 4,307 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| SEA GREEN HOLDINGS LLC | UNAFFILIATED | 50,000 | 75,000 | 2017-08 | 2021-12 | 5 % | COMPANY ASSETS | WORKING CAPITAL, CAPITAL EXPENDIUTES, ETC. |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 1,230 | 1,230 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2022 EXTENSION PAYMENT | 1,000 | |||
| FOREIGN TAXES | 176 | 176 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| TRIO FOUNDATION LLC |
PO BOX 5272 DENVER,CO80217 |
26-3800947 | MFUND OWNS 100% OF TRIO FOUNDATION AND CONSIDERS IT A DISREGARDED ENTITY. | 0 |
| Total | ||||