| Contractor | Explanation |
|---|---|
| The Caprock Group LLC | Investment Mgmt |
| 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 (990-PF) | PART I LINE 6A (990-PF) | 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): $413,341 TOTAL NOT INCLUDED IN PART IV: PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - UBI NET GAIN/(LOSS): $34,207 TOTAL PART I, LINE 6A: $447,548 DETAILS OF ASSETS INCLUDED IN PART IV: PUBLICLY-TRAIDED SECURITIES GROSS SALES PRICE: $5,089,816 BOOK BASIS: $4,642,843 NET GAIN/(LOSS): $446,973 PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - NON UBI NET GAIN/(LOSS): $(33,631) SALE OF COLUMBIA PACIFIC INCOME FUND II LP GROSS SALES PRICE: $95,063 BOOK BASIS: $95,063 NET GAIN/(LOSS): $- SALE OF KEYSTONE REAL ESTATE LENDING FUND GROSS SALES PRICE: $1,506,445 BOOK BASIS: $1,506,446 NET GAIN/(LOSS): $(1) |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BLACKSTONE MORTGAGE TRUST INC | 197,069 | 198,753 |
| BRAMSHILL INCOME PERFORMANCE F | 939,441 | 914,547 |
| CLIFFWATER CORPORATE LENDING F | 704,443 | 695,982 |
| CLIFFWATER ENHANCED LENDING FU | 822,234 | 809,887 |
| HIGHLANDS REIT INC COM | 3,890 | 18,241 |
| ICON FLEXIBLE BOND FUND CLASS | 475,000 | 481,110 |
| INNOVATOR S&P 500 POWER BUFFER | 3,146,312 | 3,393,523 |
| INVESCO KBW BANK | 99,743 | 161,349 |
| JANUS HENDERSON AAA CLO ETF | 600,141 | 598,784 |
| JPMORGAN HEDGED EQUITY SELECT | 1,308,185 | 1,720,880 |
| JPMORGAN INCOME FUND CL I | 1,010,263 | 986,951 |
| SPDR GOLD SHARES | 85,039 | 116,465 |
| VANGUARD MALVERN FDS CRE BD AD | 1,400,000 | 1,365,494 |
| VANGUARD MID-CAP ETF | 1,070,164 | 1,133,382 |
| VANGUARD S&P 500 ETF | 3,132,106 | 3,705,396 |
| VANGUARD SM-CAP ETF | 1,082,357 | 1,134,122 |
| VANGUARD TOTAL INTERNATIONAL S | 1,358,629 | 1,368,355 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 8VC FUND IV, LP | 320,195 | 431,788 | |
| BLUE OWL CREDIT INCOME CORP I | 750,000 | 769,707 | |
| BREVET DIRECT LENDING - SHORT | 1,000,000 | 309,798 | |
| BRIDGE WORKFORCE AND AFFORDABL | 799,601 | 825,074 | |
| CAPROCK PSP IV LP | 367,597 | 450,019 | |
| CAPROCKIMP-I | 227,810 | 251,722 | |
| CLEAN GROWTH FUND VI, LP | 195,221 | 362,208 | |
| DUNES POINT CAPITAL FUND III-A | 523,705 | 691,560 | |
| GREENBACKER RENEWABLE ENERGY C | 1,019,388 | 1,107,077 | |
| GRYPHON PARTNERS VI, L.P. | 366,549 | 392,070 | |
| KEYSTONE PRIVATE INCOME FUND C | 1,734,526 | 1,978,476 | |
| KEYSTONE REAL ESTATE INVESTMEN | 1,999,999 | 2,028,144 | |
| KEYSTONE REAL ESTATE LENDING F | 1,506,445 | 1,500,000 | |
| ODIN CASH-OUT VEHICLE, L.P | 21,316 | 21,316 | |
| OVATION ALTERNATIVE INCOME FUN | 1,853,086 | 1,618,078 | |
| STARWOOD REAL ESTATE INCOME TR | 1,207,171 | 1,241,193 | |
| SUSTAINABLE ASSET FUND III, LP | 221,094 | 387,236 | |
| TCG PRIVATE SELECT PARTNERS II | 579,758 | 858,351 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 55,835 | 55,835 | ||
| K-1 Exp 8VC FUND IV, LP | 10,645 | 10,645 | ||
| K-1 Exp BRIDGE WORKFORCE AND A | 4,695 | 4,695 | ||
| K-1 Exp CAPROCK PSP IV LP | 23,306 | 23,283 | ||
| K-1 Exp CAPROCKIMP-I | 11,368 | 11,353 | ||
| K-1 Exp CLEAN GROWTH FUND VI, | 23,327 | 18,364 | ||
| K-1 Exp DUNES POINT CAPITAL FU | 93,193 | 93,193 | ||
| K-1 Exp GREENBACKER RENEWABLE | 2,716 | 2,716 | ||
| K-1 Exp GRYPHON PARTNERS VI, L | 4,124 | 3,147 | ||
| K-1 Exp OVATION ALTERNATIVE IN | 134,196 | 134,111 | ||
| K-1 Exp SUSTAINABLE ASSET FUND | 10,326 | 10,250 | ||
| K-1 Exp TCG PRIVATE SELECT PAR | 15,162 | 15,029 | ||
| BANK CHARGES | 100 | 100 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss 8VC FUND IV, LP | 858 | 858 | |
| K-1 Inc/Loss CAPROCK PSP IV LP | 6,640 | 8,739 | |
| K-1 Inc/Loss CAPROCKIMP-I | -1,150 | 2,356 | |
| K-1 Inc/Loss CLEAN GROWTH FUND VI, LP | 1,465 | 1,400 | |
| K-1 Inc/Loss DUNES POINT CAPITAL FUND III-A | 1,351 | 1,351 | |
| K-1 Inc/Loss GREENBACKER RENEWABLE ENERGY CO., LL | 15 | 15 | |
| K-1 Inc/Loss GRYPHON PARTNERS VI, L.P. | -22 | 306 | |
| K-1 Inc/Loss OVATION ALTERNATIVE INCOME FUND, LP | 149,559 | 133,229 | |
| K-1 Inc/Loss SUSTAINABLE ASSET FUND III, LP | 338 | -4 | |
| K-1 Inc/Loss TCG PRIVATE SELECT PARTNERS III LP | 4,009 | 4,456 | |
| Federal Tax Refund | 6,710 | ||
| Interest Income from Notes | 23,034 | 23,034 | |
| State Tax Refund | 1,644 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EAGLES WINGS COORDINATED CARE | NONE | 301,346 | 0 | 2023-05 | 2024-04 | PRINCIPAL AND INTEREST ON MATURITY | 5 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 172,209 | 172,209 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 19,700 | |||
| 990-PF Extension for 2023 | 17,700 | |||
| 990-T Income Tax for 2023 | 473 | |||
| Foreign Tax Paid | 20 | 20 | ||
| State Income Tax 2023 | 286 |