| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 11,500 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| THEMELIOS VENTURES K1 PASSTHROUGH | 2022-01 | PURCHASE | 2024-12 | 1,570 | -1,570 | |||||
| THEMELIOS VENTURES II K1 PASSTHROUGH | 2022-01 | PURCHASE | 2024-12 | 239 | 239 | |||||
| PORTFOLIO ADVISORS | 2022-01 | PURCHASE | 2024-12 | 6,010 | -6,010 | |||||
| ARES INVESTMENTS | 2022-01 | PURCHASE | 2024-12 | 2,712 | -2,712 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| UBS ACCOUNTS | FMV | 216,134 | 216,134 |
| PENCO ENERGY | FMV | 82,574 | 82,574 |
| THEMELIOS VENTURES 2` | FMV | 1,286,557 | 1,286,557 |
| THEMELIOS VENTURES | FMV | 3,883,899 | 3,883,899 |
| PORTFOLIO ADVISORS FUND | FMV | 534,263 | 534,263 |
| ARES EUROPEAN REAL ESTAE FEEDER | FMV | 1,161,384 | 1,161,384 |
| 1980 PARTNERSHIP | FMV | 14,452,617 | 14,452,617 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 33,090 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ASSETS NOT HELD FOR INVESTMENT | 10 | ||
| DEPOSITS | 900 |
| Description | Amount |
|---|---|
| TRANSFER TO FOUNDATIONS | 1,707,066 |
| UNREALIZED LOSSS | 35,974 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 75 | |||
| COMPUTER EXPENSE | 723 | |||
| DUES & SUBSCRIPTIONS | 121 | |||
| INSURANCE | 4,241 | |||
| MEALS | 237 | |||
| OFFICE EXPENSES | 420 | |||
| INVESTMENT FEES | 4,369 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| UBS 3276 | 179 | 179 | 179 |
| 1980 PARTNERSHIP | 599 | 599 | 599 |
| ARES | 139 | 139 | 139 |
| PORTFOLIO ADVISORS | -1,506 | -1,506 | -1,506 |
| FALCON V | 10,841 | 10,841 | 10,841 |
| 1980 PARTNERSHIP | 109,151 | 109,151 | 109,151 |
| PENNCO | 66,668 | 66,668 | 66,668 |
| THEMELIOS VENTURES | -280,443 | -280,443 | |
| THEMELIOS VENTURES II | -128,405 | -128,405 | |
| 1980 PARTNRSHIP | -28,230 | -28,230 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 24,500 | |||
| MANGEMENT FEES | 92 |
| Item No. | 1 |
|---|---|
| Borrower's Name | RECEIVABLES FROM DIRECTORS |
| Borrower's Title | |
| 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 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 65 | |||
| SEVERENCE TAXES | 74,563 | |||
| 2023 PF TAXES | 25,129 |