| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,250 | 2,625 | 2,625 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER EQUIPMENT | 2015-08-05 | 3,249 | 3,249 | SL | 5.000000000000 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2007-06-30 | 48,067 | 20,849 | SL | 39.000000000000 | 1,232 | 0 | ||
| FURNITURE | 2007-06-30 | 20,138 | 20,138 | SL | 7.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT | 2004-06-30 | 1,210 | 1,210 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT | 2008-06-30 | 3,725 | 3,725 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT | 2010-04-15 | 6,968 | 6,968 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER SOFTWARE | 2004-06-30 | 8,068 | 8,068 | SL | 3.000000000000 | 0 | 0 | ||
| OFFICE RENOVATION | 2023-07-01 | 17,234 | 246 | SL | 7.000000000000 | 492 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES TR RUS 1000 GRW ETF (IWF) | 245,150 | 1,064,187 |
| SPDR S&P500 ETF TRUST TRUST UNIT | 282,784 | 1,108,863 |
| INVESCO QQQ TR UNIT SER 1 | 1,367,516 | 1,991,821 |
| ISHARES TR RUS 1000 GRW ETF | 1,381,604 | 2,663,965 |
| SPDR S&P500 ETF TRUST TRUST UNIT | 216,110 | 613,413 |
| SPDR S&P500 ETF TRUST TRUST UNIT | 175,874 | 416,359 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 2022 OHT INVESTMENTS-A, LP | AT COST | 430,828 | 430,828 |
| 2323 SOUTH LAMAR LANDCO LLC | AT COST | 250,000 | 250,000 |
| AJ CAPITAL REAL ESTATE FUND II, LP | AT COST | 1,368,840 | 388,834 |
| ALTAIR - DSO, LLC | AT COST | 35,781 | 3,633 |
| ALTAIR - FCO II, LLC | AT COST | 29,335 | 6,630 |
| ALTAIR - FCO III, LLC | AT COST | 89,513 | 8,750 |
| ALTAIR COMMERCIAL REAL ESTATE LENDING FUND II (PRIME), LLC | AT COST | 108,483 | 43,019 |
| ALTAIR DIRECT LENDING FUND, LLC | AT COST | 231,636 | 146,209 |
| ALTAIR SPECIAL OPPORTUNITIES FUND II, LLC | AT COST | 9,621 | 8,904 |
| ALTAIR SPECIAL OPPORTUNITIES FUND III (C5), LLC | AT COST | 781,102 | 142,732 |
| ALTAIR SPECIAL SITUATIONS FUND II-A LLC | AT COST | 909,154 | 110,329 |
| ASCENT AT AUTUMN GLEN INVESTORS DB, LLC | AT COST | 77,989 | 77,989 |
| BLUE OWL GP STAKES V OFFSHORE INVESTORS LP | AT COST | 1,091,690 | 1,091,690 |
| BRIDGE SENIORS HOUSING CO-INVESTMENT FUND II FEEDER, LP | AT COST | 611,910 | 384,433 |
| FORTRESS CREDIT OPPORTUNITIES FUND IV (B) LP | AT COST | 305,846 | 597,956 |
| FORTRESS CREDIT OPPORTUNITIES FUND V (A) LP | AT COST | 895,157 | 394,913 |
| FORTRESS REAL ESTATE OPPORTUNITIES FUND II (B) LP | AT COST | 208,589 | 423,173 |
| FORTRESS REAL ESTATE OPPORTUNITIES FUND III (B) LP | AT COST | 1,043,911 | 219,416 |
| HARBERT SENIORS HOUSING FUND II, LP | AT COST | 409,449 | 409,449 |
| HENDERSON PARK REAL ESTATE FUND I TE LP | AT COST | 1,227,312 | 759,383 |
| IEQ CAPITAL ACCESS FUND - BRIDGE MULTIFAMILY FUND IV (TE), L.P. | AT COST | 1,352,142 | 2,590,700 |
| IEQ CAPITAL ACCESS FUND - FORTRESS LENDING FUND (TE) L.P. | AT COST | 315,354 | 326,520 |
| IEQ CAPITAL ACCESS FUND - FP CREDIT PARTNERS (TE), L.P. | AT COST | 276,754 | 411,293 |
| LANDMARK CONSERVANCY APARTMENTS, LP | AT COST | 46,449 | 46,449 |
| LIVE OAK MCKALLA PARTNERS, LP | AT COST | 254,070 | 254,070 |
| OH BRENTWOOD LP | AT COST | 608,104 | 608,104 |
| OH BULVERDE LP | AT COST | 137,678 | 137,678 |
| OH FOREMOST LP | AT COST | 346,173 | 346,173 |
| OH MAPLEWOOD, LP | AT COST | 116,850 | 116,850 |
| OHT GRAND RESERVE LP | AT COST | 250,190 | 250,190 |
| OHT MERCHANT II, LP | AT COST | 493,872 | 493,872 |
| OHT TIMBERGROVE INVESTMENTS II, LLC | AT COST | 150,778 | 150,778 |
| OHT TIMBERGROVE INVESTMENTS, LLC | AT COST | 229,213 | 229,213 |
| OVATION ALTERNATIVE INCOME FUND LP | AT COST | 129,610 | 129,610 |
| RPM MULTI-FAMILY FUND I, LLC | AT COST | 384,940 | 384,940 |
| STONEHILL STRATEGIC HOTEL CREDIT OPPORTUNITY QP FUND II, LP | AT COST | 171,461 | 171,461 |
| 614 S 1ST STREET INVESTOR LLC | AT COST | 104,788 | 104,788 |
| BRIDGE MF & COMM OFFICE FUND III INT'L A LP | AT COST | 211,952 | 22,736 |
| BRIDGE SENIOR HOUSING & MEDICAL PROPERTIES FUND INT'L LP | AT COST | 678,830 | 797,669 |
| IEQ CAPITAL ACCESS FUND-BRP SECONDARY IV | AT COST | 599,427 | 599,427 |
| GOLUB CAPITAL PARTNERS INT'L 10 | AT COST | 756,411 | 893,147 |
| GOLUB CAPITAL PARTNERS INT'L 11 | AT COST | 379,260 | 446,572 |
| IEQ CAPITAL ACCESS FUND-PA SECONDARY VI | AT COST | 728,537 | 728,537 |
| POMONA CAPITAL PARTNERS | AT COST | 836,570 | 836,570 |
| SPC OPPORTUNITIES PARALLEL FEEDER FUND LP | AT COST | 547,481 | 814,251 |
| ALTAIR EUROPEAN REAL ESTATE OPPORTUNITY FUND | AT COST | 133,765 | 32,688 |
| AESSF III PRIVATE INVESTORS | AT COST | 494,902 | 494,902 |
| HPS MEZZANINE | AT COST | 34,351 | 34,351 |
| DISTRIBUTION RECEIVABLE | AT COST | 1,159,642 | 1,159,642 |
| NET LEASE PRIVATE REIT XII | AT COST | 451,680 | 451,680 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER EQUIPMENT | 3,249 | 3,249 | 0 | 0 |
| LEASEHOLD IMPROVEMENTS | 48,067 | 22,081 | 25,986 | 25,986 |
| FURNITURE | 20,138 | 20,138 | 0 | 0 |
| COMPUTER EQUIPMENT | 1,210 | 1,210 | 0 | 0 |
| COMPUTER EQUIPMENT | 3,725 | 3,725 | 0 | 0 |
| COMPUTER EQUIPMENT | 6,968 | 6,968 | 0 | 0 |
| COMPUTER SOFTWARE | 8,068 | 8,068 | 0 | 0 |
| OFFICE RENOVATION | 17,234 | 14,525 | 2,709 | 2,709 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE OF INVESTMENTS | 106,737 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 720 | 0 | 720 | |
| OFFICE SUPPLIES | 778 | 0 | 778 | |
| COMPUTER SERVICES | 14,132 | 0 | 14,132 | |
| EQUIPMENT RENTAL | 2,126 | 0 | 2,126 | |
| INSURANCE | 7,237 | 0 | 7,237 | |
| SUBSCRIPTIONS | 397 | 0 | 397 | |
| MISCELLANEOUS | 848 | 0 | 848 | |
| PARTNERSHIP EXPENSES | 253,259 | 253,259 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PFIC INCOME | 332,179 | 1,120,910 | 332,179 |
| OTHER INCOME | 2,538 | 2,538 | |
| PARTNERSHIP INCOME | -1,195,026 | -1,195,026 | -1,195,026 |
| PARTNERSHIP ND EXP | -8,347 | -8,347 | |
| PARTNERSHIP INCOME - UBI | 1,179,225 | 1,179,225 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKERAGE FEES | 148,196 | 148,196 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 130,000 | 0 | 0 | |
| PAYROLL TAXES | 13,820 | 0 | 13,820 |