| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BRIDGES & DUNN-RANKIN, LLP | 30,625 | 0 | 0 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FROM K-1'S-UBTI, see attached | 2018-01 | Purchase | 2024-12 | 4,583 | Cost | 4,583 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FCM INTERNATIONAL, LLC | AT COST | 7,919,645 | 9,431,072 |
| FCM SMALL CAP, LLC | AT COST | 4,487,792 | 5,436,832 |
| FCM EMERGING MARKETS, LLC | AT COST | 3,295,244 | 4,354,943 |
| FCM ALTERNATIVE II, LLC | AT COST | 10,918,068 | 12,542,251 |
| MONTAUK TRIGUARD FUND VII LP | AT COST | 478,746 | 586,676 |
| DARWIN VENTURE CAPITAL FUND OF FUNDS IV | AT COST | 807,868 | 1,815,313 |
| PORTFOLIO ADVISORS PRIVATE EQTY FD VIII | AT COST | 352,810 | 745,643 |
| SOF-XI VIP TE, L.P. | AT COST | 826,547 | 898,090 |
| LANDMARK EQUITY PARTNERS XVI LP | AT COST | 460,731 | 649,578 |
| APPIAN NATURAL RESOURCES FUND II LP | AT COST | 589,009 | 670,128 |
| DARWIN VENTURE CAPITAL FUND OF FUNDS V | AT COST | 814,894 | 1,154,585 |
| MONTAUK TRIGUARD FUND VIII LP | AT COST | 513,942 | 788,389 |
| PLATINUM EQUITY CAPITAL PARTNERS V, L.P. | AT COST | 538,648 | 970,463 |
| PLATINUM EQ. CAP PTRS INTERNATIONAL V | AT COST | 287,851 | 310,318 |
| VALAR FUND VI LP | AT COST | 894,231 | 1,070,322 |
| BLUE OWL REAL ESTATE FUND V, LP | AT COST | 714,107 | 851,575 |
| AMPERSAND 2020 LIMITED PARTNERSHIP | AT COST | 868,674 | 800,468 |
| BAIN CAP. SPECIAL SITUATIONS ASIA II LP | AT COST | 581,199 | 756,044 |
| BAYPINE CAPITAL PARTNERS FUND I-B, LP | AT COST | 455,482 | 520,595 |
| GLENDOWER CAPITAL S OF V (FEEDER A) | AT COST | 430,120 | 630,952 |
| RIVERCREST CAPITAL PARTNERS II, LP | AT COST | 414,654 | 509,908 |
| VALAR FUND VII LP | AT COST | 663,177 | 626,589 |
| PE MAJORDRIVE I HOLDINGS, LP | AT COST | 38,089 | 37,777 |
| SOF-XII VIP TE, L.P. | AT COST | 1,158,814 | 1,185,958 |
| FOUNDERS CIRCLE CAPITAL FEEDER IV, L.P. | AT COST | 430,854 | 364,810 |
| VALAR FUND VIII LP | AT COST | 907,712 | 898,178 |
| APPIAN NATURAL RESOURCES FUND III LP | AT COST | 286,299 | 166,735 |
| PORTFOLIO ADV SECONDARY FD V(OFFSHORE) | AT COST | 263,069 | 320,753 |
| BLUE OWL REAL ESTATE FUND VI, LP | AT COST | 395,087 | 400,367 |
| THE FOUNDERS FUND GROWTH II, LP | AT COST | 712,565 | 724,544 |
| KHOSLA VENTURES OPPORTUNITY II, LP | AT COST | 191,177 | 190,412 |
| KHOSLA VENTURES VIII, LP | AT COST | 178,480 | 180,582 |
| AMPERSAND 2023 LIMITED PARTNERSHIP | AT COST | 228,967 | 229,784 |
| SOF-XIII VIP TE, L.P. | AT COST | 507 | |
| NEW 2ND CAPITAL OFFSHORE FEEDER FD III | AT COST | 394,977 | 334,091 |
| WINDJAMMER CAPITAL FUND VI FEEDER LP | AT COST | 115,596 | 87,352 |
| HARTFORD TOTAL RETURN BOND FUND | AT COST | 11,191,012 | 10,554,878 |
| SPDR GOLD SHARES (GLD) | AT COST | 1,256,148 | 2,433,406 |
| STONE RIDGE REINSURANCE RISK PREM | AT COST | 2,000,000 | 1,944,180 |
| PALMER SQUARE OPPORTUNISTIC INCOME FUND | AT COST | 2,000,000 | 1,956,164 |
| VANGUARD INSTITUTIONAL INDEX FUND(VINIX) | AT COST | 10,623,858 | 19,529,125 |
| ARTISAN PARTNERS FDS HIGH INCOME(ARTFX) | AT COST | 1,000,000 | 1,003,304 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DISTRIBUTION RECEIVABLE | 150,000 | 150,000 | |
| DIVIDENDS RECEIVABLE | 53,833 | 47,313 | 47,313 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS EXPENSES | 143 | 143 | ||
| NONDEDUCTIBLE EXPS FROM K-1'S | 681 | |||
| OFFICE EXPENSE | 288 | 288 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 100,341 | 142,800 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MGMNT FEES | 383,231 | 383,231 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX EXPENSE | 34,849 | |||
| FOREIGN TAX PAID | 41,106 | 41,106 |