| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting/Bookkeeping | 18,163 | 18,163 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Acre Ventures Partners III LP | AT COST | 46,690 | 47,685 |
| Belveron Flagship Fund VII Preservation LP | AT COST | 738,993 | 823,285 |
| Carbon Direct Fund II AIV I LP | AT COST | 9,779 | 9,921 |
| Carbon Direct Fund II LP | AT COST | 77,864 | 89,789 |
| Circulate Capital Ocean Fund LAC LP | AT COST | 296,147 | 290,801 |
| Copia Credit Impact Fund I LLC | AT COST | 44,497 | 37,874 |
| Cordillera ECP Co-Investment LP | AT COST | 1,398,403 | 1,277,684 |
| Generation IM Global Equity Fund (Gen 17) | AT COST | 3,000,000 | 3,415,621 |
| Generation IM Global Equity Fund (Gen 19) | AT COST | 2,000,000 | 2,571,865 |
| Generation IM Global Equity Fund 7/24 | AT COST | 0 | 1,048,549 |
| Kabouter Intl Opportunities Fund | AT COST | 388,287 | 388,278 |
| Kayne Anderson Renewable Infrastructure | AT COST | 1,217,668 | 1,257,840 |
| Lift Up Enterprises Holdings | AT COST | 464,883 | 465,000 |
| Long Jump Fund I LP | AT COST | 332,932 | 333,000 |
| Lumos Capital Fund II LP | AT COST | 155,192 | 150,901 |
| Martis Partners IV LP | AT COST | 219,498 | 265,793 |
| MicroVest Short Term Duration Fund | AT COST | 450,000 | 514,404 |
| Mosaic Capital Investors II LP | AT COST | 690,922 | 827,633 |
| PS TKH 01 LLC | AT COST | 623,020 | 800,000 |
| Schwab #1763 | AT COST | 32,116,657 | 29,752,882 |
| SER Capital Partners I-A LP | AT COST | 649,980 | 865,895 |
| StepStone VC Impact II LP | AT COST | 558,886 | 592,345 |
| Stewart Investors GEMSL Fund | AT COST | 1,890,256 | 1,842,954 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Accrued Income | 10,895 | ||
| Distribution Receivable-Carbon Direct Fund II LP | 4,797 | ||
| Distribution Receivable-Martis Partners IV LP | 1,222 | ||
| Distribution Receivable-Mosaic Capital Investors II LP | 70,574 | ||
| Distribution Receivable-SER Capital Partners I-A LP | 4,683 | ||
| Distribution Receivable-Stewart Investors GEMSL Fund | 34,810 | ||
| Lift Up-Promissory Note | 200,000 | 200,000 | 200,000 |
| Program Related Investments-Fresh Coast Capital | 111,991 | 117,934 | 117,934 |
| Program Related Investments-Hala Systems, Inc | 0 | 38,000 | 38,000 |
| Program Related Investments-InquireEd | 100,000 | 100,000 | 100,000 |
| Program Related Investments-Special X LLC | 135,000 | 135,000 | 135,000 |
| Program Related Investments-TrimTab Impact Inc. | 0 | 500,000 | 500,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 822 | 822 | 0 | |
| Advisory Fees | 148,865 | 148,865 | 0 | |
| MAP RE 2018 LP | 291 | 291 | 0 | |
| Kayne Anderson Renewable Infrastructure Partners LP | 10,361 | 10,361 | 0 | |
| MAP RE 2020 LP | 991 | 991 | 0 | |
| Longjump Fund I LP | 22,602 | 22,602 | 0 | |
| Stewart Investors GEMSL Fund | 3,003 | 3,003 | 0 | |
| Cordillera ECP Co-Investment LP | 25,504 | 25,504 | 0 | |
| Stepstone VC Impact II LP | 42,310 | 42,310 | 0 | |
| PO Box | 232 | 232 | 0 | |
| Acre Ventures Partners III LP | 4,598 | 4,598 | 0 | |
| Carbon Direct Fund II LP | 5,896 | 5,896 | 0 | |
| PS TKH 01, LLC | 107,902 | 107,902 | 0 | |
| Martis Partners IV LP | 14,869 | 14,869 | 0 | |
| Lift Up Enterprises Holdings | 10,476 | 10,476 | 0 | |
| SER Capital Partners I-A LP | 23,051 | 23,051 | 0 | |
| Carbon Direct Fund II AIV I LP | 214 | 214 | 0 | |
| Copia Credit Impact Fund I LLC | 12,395 | 12,395 | 0 | |
| Lumos Capital Fund II LP | 10,638 | 10,638 | 0 | |
| Stewart Investors GEMSL Fund | 3,003 | 3,003 | 0 | |
| Mosaic Capital Partners II LP | 53,595 | 53,595 | 0 | |
| Belveron Flagship Fund VII Preservation | 3,966 | 3,966 | 0 | |
| Kayne Anderson Renewable Infrastructure Partners LP | 10,361 | 10,361 | 0 | |
| Circulate Capital Ocean Fund LAC LP | 51,835 | 51,835 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Cordillera ECP Co-Investment LP | 187,566 | 187,566 | 187,566 |
| Hala | 0 | 0 | 0 |
| Kanye Anderson Renewable Infrastructure | 805 | 805 | 805 |
| Mosaic Capital Investors II LP | 0 | 0 | 0 |
| Nondividend distributions | 319 | 319 | 319 |
| PS TKH LLC | 0 | 0 | 0 |
| Stepstone VC Impact II LP | 2 | 2 | 2 |
| Stewart Investors GEMSL Fund | 1,569 | 1,569 | 1,569 |
| Belveron Flagship Fund VII Preservation LP | -17,858 | -17,858 | -17,858 |
| Name | Address |
|---|---|
| Sam Yagan |
PO Box 17995 Boulder,CO80308 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Tax Paid Schwab #1763 | 5,596 | 5,596 | 0 | |
| Foreign Tax Paid Schwab #0716 | 148 | 148 | 0 | |
| Foreign Tax Paid Schwab #7185 | 8,459 | 8,459 | 0 | |
| Kayne Anderson Renewable Infrastructure Foreign Tax | 4,188 | 4,188 | 0 | |
| Stewart Investors GEMSL Fund Foreign Tax | 24,132 | 24,132 | 0 |