| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Consultations | 2,293 | 2,293 |
| 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 Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BARCLAYS - 5.350% - 10/27/2025 | 240,000 | 242,375 |
| BNY MELLON NA - 5.050% - 04/04 | 240,141 | 240,383 |
| CALIFORNIA CR - 5.650% - 10/27 | 240,000 | 242,954 |
| CREDIT UN OF TEX ALLEN TEX CD | 240,000 | 245,833 |
| EMPOWER FED CR - 5.450% - 10/2 | 240,000 | 245,914 |
| MORGAN STANLEY - 5.350% - 10/1 | 240,000 | 242,270 |
| MORGAN STANLEY - 5.500% - 04/1 | 240,000 | 240,715 |
| POPULAR BK NY - 5.100% - 10/22 | 240,000 | 244,441 |
| REPUBLIC B&T KY US RT - 5.150% | 240,000 | 244,594 |
| SYNCHRONY BANK CD - 5.050% - 1 | 240,000 | 244,072 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CARBONBUILT, INC - SAFE | 1,000,000 | 1,279,460 | |
| CLIMACTIC 1 LP | 246,856 | 246,856 | |
| CONCRETE AI - SAFE | 500,000 | 500,000 | |
| DACLAB-SAFE | 750,000 | 750,000 | |
| DISCORD INC | 10,421,993 | 11,240,281 | |
| KYRON LEARNING, PBC | 24,998 | 59,995 | |
| OCTAVIA CARBON-SAFE | 250,000 | 250,000 | |
| OPTIVOLT LABS, INC - SAFE | 550,000 | 558,614 | |
| TREAU, INC - SAFE | 911,559 | 1,004,060 | |
| VSC VENTURES FUND I, LP | 85,493 | 85,493 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Consultations | 146,698 | 70,373 | 80,815 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 57,812 | 57,812 | ||
| Bank Charges | 207 | 207 | ||
| Digital Subscriptions | 1,009 | 1,009 | ||
| Equipment/Furniture Purchase | 131 | 131 | ||
| Insurance Premiums | 105 | 105 | ||
| K-1 Exp CLIMACTIC 1 LP | 21,330 | 21,330 | ||
| K-1 Exp VSC VENTURES FUND I, L | 5,867 | 5,867 | ||
| MARKETING EXPENSE | 229 | 229 | ||
| Office Supplies | 19 | 19 | ||
| Payroll Processing Fees | 3,644 | 3,644 | ||
| State or Local Filing Fees | 25 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss CLIMACTIC 1 LP | 4,234 | 4,234 | |
| K-1 Inc/Loss VSC VENTURES FUND I, LP | 780 | 780 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| GROW CREDIT INC | 100,000 | 100,000 | 2024-06 | 2026-06 | PRINCIPAL & INT AT MATURITY | 8 % | NONE | INVESTMENT | CASH 0 CASH 0 | ||
| YOUWEB IV IMPACT LLC | 1,000,000 | 2,850,000 | 2022-12 | 2027-12 | PRINCIPAL & INT AT MATURITY | 11 % | NONE | INVESTMENT | CASH 0 CASH 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Employee Recruiting/Temp Agenc | 483 | 483 | ||
| Investment Management Services | 34,130 | 34,130 | ||
| Philanthropic Consulting Srvcs | 80,221 | 80,221 | ||
| Website Development | 7,300 | 7,300 | ||
| ENGINEERING & DESIGN SERVICES | 857,230 | 857,230 | ||
| IP PROJECT SERVICES | 358,763 | 358,763 | ||
| PATENT SERVICES | 42,304 | 42,304 | ||
| RESEARCH PROGRAM SERVICES | 50,000 | 50,000 | ||
| TECHNICAL DESIGN SERVICES | 153,183 | 153,183 | ||
| TRAINING SERVICES | 164,485 | 164,485 | ||
| INVESTMENT CONSULTING SERVICES | 2,805 | 2,805 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 2,300 |