| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 56,900 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE BUILDING | 2021-01-01 | 2,309,553 | 177,657 | SL | 39.000000000000 | 59,219 | 0 | ||
| LAND | 2021-01-01 | 4,016,613 | NC | 0 % | 0 | 0 | |||
| QPODS X5 - FF&E | 2021-07-01 | 12,500 | 6,250 | SL | 5.000000000000 | 2,500 | 0 | ||
| STRATUS SYSTEMS - CISCO MS355 MGIG SWITCH PLUS 5 YR LICENSE | 2021-07-01 | 8,930 | 4,465 | SL | 5.000000000000 | 1,786 | 0 | ||
| BUILDING IMPROVEMENTS - 5 YR | 2021-01-01 | 25,375 | 15,225 | SL | 5.000000000000 | 5,075 | 0 | ||
| BUILDING IMPROVEMENTS - 39 YR | 2021-01-01 | 8,085 | 621 | SL | 39.000000000000 | 207 | 0 | ||
| BUILDING IMPROVEMENTS - 39 YR | 2024-04-10 | 200,278 | SL | 39.000000000000 | 3,851 | 0 | |||
| BUILDING IMPROVEMENTS - 39 YR | 2021-07-01 | 10,782 | 690 | SL | 39.000000000000 | 276 | 0 | ||
| BUILDING IMPROVEMENTS - 39 YR | 2022-05-16 | 9,782 | 397 | SL | 39.000000000000 | 251 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 67,385,527 | 67,385,527 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARTNERSHIPS | AT COST | 63,118,150 | 63,118,150 |
| INVESTMENT IN LIMITED LIABILITY COMPANIES | AT COST | 23,417,140 | 23,417,140 |
| INVESTMENT IN CRYPTOCURRENCY | AT COST | 619,448 | 619,448 |
| INVESTMENT IN NON-MARKETABLE SECURITIES | AT COST | 3,004,972 | 3,004,972 |
| INVESTMENT IN CORPORATIONS | AT COST | 330,000 | 330,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE BUILDING | 2,309,553 | 236,876 | 2,072,677 | |
| LAND | 4,016,613 | 0 | 4,016,613 | |
| QPODS X5 - FF&E | 12,500 | 8,750 | 3,750 | |
| STRATUS SYSTEMS - CISCO MS355 MGIG SWITCH PLUS 5 YR LICENSE | 8,930 | 6,251 | 2,679 | |
| BUILDING IMPROVEMENTS - 5 YR | 25,375 | 20,300 | 5,075 | |
| BUILDING IMPROVEMENTS - 39 YR | 8,085 | 828 | 7,257 | |
| BUILDING IMPROVEMENTS - 39 YR | 200,278 | 3,851 | 196,427 | |
| BUILDING IMPROVEMENTS - 39 YR | 10,782 | 966 | 9,816 | |
| BUILDING IMPROVEMENTS - 39 YR | 9,782 | 648 | 9,134 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,848 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER RECEIVABLES (AR) | 234,688 | 145,502 | 145,502 |
| PREPAID EXPENSE | 9,281 | 9,955 | 9,955 |
| PREPAID EXCISE TAX | 29,886 | 2,646 | 2,646 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCES | 1,718,703 |
| DEFERRED EXCISE TAX | 844,161 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 1,000 | 0 | 0 | |
| PROPERTY TAXES | 81,708 | 81,708 | 0 | |
| INSURANCE | 17,198 | 17,197 | 0 | |
| REPAIRS | 12,509 | 12,509 | 0 | |
| UTILITIES | 49,153 | 49,153 | 0 | |
| SECURITY | 11,335 | 11,335 | 0 | |
| INTERNET | 22,457 | 22,457 | 0 | |
| ATTORNEY GENERAL REGISTRATION FEE | 25 | 0 | 0 | |
| FILING FEE | 20 | 0 | 0 | |
| MISC EXPENSES | 174 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM K-1: BOOST VC FUND 3, LP | 2,134,827 | 2,134,827 | 2,134,827 |
| FROM K-1: THRESHOLD VENTURES II PARTNERS FUND LLC | -313,525 | -313,525 | -313,525 |
| FROM K-1: DFJ PARTNERS IX LLC | -84,920 | -84,920 | -84,920 |
| FROM K-1: MAKENA CAPITAL ASSOCIATES (U.S.) LP | 184,272 | 184,272 | 184,272 |
| FROM K-1: HALOGEN VENTURES LP | -76,494 | -76,494 | -76,494 |
| FROM K-1: DRAPER ASSOCIATES VI LP | 239,207 | 239,207 | 239,207 |
| FROM K-1: AMPLIFY. LA CAPITAL V, LP | -26,659 | -26,659 | -26,659 |
| FROM K-1: WALDEN CATALYST VENTURES | -26,889 | -26,889 | -26,889 |
| FROM K-1: LIV AT UNIV II & SAHARA EAST MANAGER LLC | -66,651 | -66,651 | -66,651 |
| FROM K-1: MAGIC OPPORTUNITIES FUND II, LP | -23,553 | -23,553 | -23,553 |
| FROM K-1: USALDUSFOND CHANGE VENTURES FUND II | 19,209 | 19,209 | 19,209 |
| FROM K-1: DRAPER FRONTIER OPPTECH FUND III, LP | -52,715 | -52,715 | -52,715 |
| FROM K-1: ANDRA CAPITAL FUND, LP | 73,380 | 73,380 | 73,380 |
| FROM K-1: EPIC VENTURES VI, LP | -149,199 | -149,199 | -149,199 |
| FROM K-1: H. BARTON VENTURE SELECT IV | -30,766 | -30,766 | -30,766 |
| FROM K-1: SLAUSON & CO. FUND I, LP | -63,678 | -63,678 | -63,678 |
| FROM K-1: 2048 VENTURES II, LP | 218,752 | 218,752 | 218,752 |
| FROM K-1: EXPONENTIAL ZASIAN PARTNERS FUND I, LP | -8,819 | -8,819 | -8,819 |
| FROM K-1: MAGRAC VENTURES, LP | -24,456 | -24,456 | -24,456 |
| FROM K-1: N PLUS ONE PILOT FUND LP | -4,497 | -4,497 | -4,497 |
| FROM K-1: SOA SEABIRD VENTURES LLC | -7,352 | -7,352 | -7,352 |
| FROM K-1: HI VENTURES IV LP | -12,825 | -12,825 | -12,825 |
| FROM K-1: NEXTGEN VENTURES FUND III, LP | -22,919 | -22,919 | -22,919 |
| FROM K-1: USALDUSFOND STARTUPIST VENTURES FUND I | -28,059 | -28,059 | -28,059 |
| FROM K-1: 3VC II SCSP | -21,376 | -21,376 | -21,376 |
| FROM K-1: INFINITA FUND I, LP | -32,515 | -32,515 | -32,515 |
| FROM K-1: DAEDALUS I FUND, LP | -18,035 | -18,035 | -18,035 |
| FROM K-1: ELEFUND III, LP | -37,077 | -37,077 | -37,077 |
| FROM K-1: DFJ FUND IX CONTINUATION LP | -9,199 | -9,199 | -9,199 |
| FROM K-1: SLAUSON & CO. FUND II LP | -22,535 | -22,535 | -22,535 |
| FROM K-1: H. BARTON VENTURE SELECT V | -5,550 | -5,550 | -5,550 |
| FROM K-1: UTXO BITCOIN ECOSYSTEM US FUND 1 LP | -7,350 | -7,350 | -7,350 |
| FROM K-1: ARCANUM EMERGING TECHNOLOGIES FUND II ISA | -18,518 | -18,518 | -18,518 |
| FROM K-1: PRETIOSUM VENTURES FUND I LP | -16,742 | -16,742 | -16,742 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN ON INVESTMENTS | 14,909,757 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE - DEFERRED | 517,154 | 1,361,315 |
| PLEDGES | 0 | 615,802 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL & STATE TAXES | 52,240 | 0 | 0 |