| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| SOFTWARE | 2015-09-01 | 40,966 | 30,724 | 36.000000000000 | 10,242 | 0 | 10,242 | 40,966 |
| SOFTWARE | 2016-04-01 | 17,100 | 9,500 | 36.000000000000 | 5,700 | 0 | 5,700 | 15,200 |
| 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 | 2013-01-15 | 1,468 | 692 | 200DB | 5.000000000000 | 42 | 0 | 49 | |
| COMPUTER | 2013-04-15 | 1,838 | 866 | 200DB | 5.000000000000 | 53 | 0 | 153 | |
| COMPUTER | 2013-05-15 | 6,315 | 2,975 | 200DB | 5.000000000000 | 182 | 0 | 632 | |
| COMPUTER | 2013-06-03 | 598 | 282 | 200DB | 5.000000000000 | 17 | 0 | 60 | |
| COMPUTER | 2013-09-06 | 1,488 | 701 | 200DB | 5.000000000000 | 43 | 0 | 223 | |
| COMPUTER | 2013-10-02 | 728 | 343 | 200DB | 5.000000000000 | 21 | 0 | 121 | |
| COMPUTER | 2014-08-28 | 748 | 305 | 200DB | 5.000000000000 | 42 | 0 | 150 | |
| COMPUTER | 2014-11-13 | 783 | 311 | 200DB | 5.000000000000 | 43 | 0 | 157 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENT IN SECURITIES | 2,403,813 | 2,403,813 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MILLIE INVESTMENT PARTNERS, LLC | AT COST | 3,567 | 3,567 |
| MINERVA GROUP, LP | AT COST | 5,264,020 | 5,264,020 |
| OSAGE UNIVERSITY PARTNERS I LLC | AT COST | 205,352 | 205,352 |
| ARENA SHORT DURATION HIGH-B | AT COST | 209,328 | 209,328 |
| ARENA SHORT DURATION HIGH-A | AT COST | 1,383,448 | 1,383,448 |
| OSAGE UNIVERSITY PARTNERS II LLC | AT COST | 220,653 | 220,653 |
| OSAGE VENTURES PARTNERS IV LP | AT COST | 137,696 | 137,696 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER | 1,468 | 1,468 | 0 | 0 |
| COMPUTER | 1,838 | 1,838 | 0 | 0 |
| COMPUTER | 6,315 | 6,315 | 0 | 0 |
| COMPUTER | 598 | 598 | 0 | 0 |
| COMPUTER | 1,488 | 1,488 | 0 | 0 |
| COMPUTER | 728 | 728 | 0 | 0 |
| COMPUTER | 748 | 721 | 27 | 27 |
| COMPUTER | 783 | 746 | 37 | 37 |
| SOFTWARE | 17,100 | 15,200 | 1,900 | 1,900 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM JNNV | 14,000 | ||
| PAYROLL TAXES | 6,756 | 976 | 976 |
| SOFTWARE | 10,242 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS ON SECURITIES | 87,725 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE FEE | 278 | 0 | 0 | 0 |
| COMPUTER EXPENSE | 1,237 | 0 | 0 | 0 |
| DUES & SUBSCRIPTIONS | 475 | 0 | 0 | 0 |
| GRANT RESEARCH EXPENSE | 1,100 | 0 | 0 | 1,100 |
| INVESTMENT EXPENSES | 6,288 | 6,288 | 0 | 0 |
| OFFICE SUPPLIES & EXPENSES | 108 | 0 | 0 | 0 |
| PAYROLL PROCESSING FEES | 1,664 | 0 | 0 | 1,664 |
| POSTAGE EXPENSE | 259 | 0 | 0 | 0 |
| WEB HOSTING COST | 3,390 | 0 | 0 | 3,390 |
| AMORTIZATION | 15,942 | 0 | 15,942 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 4,107 | 4,107 | 4,107 |
| K-1 INCOME FROM OSAGE UNIVERSITY PARTNERS I LP | -9,082 | -9,074 | -9,082 |
| K-1 INCOME FROM OSAGE UNIVERSITY PARTNERS II LP | 7,621 | 7,651 | 7,621 |
| K-1 INCOME FROM OSAGE UNIVERSITY PARTNERS IV LP | -8,069 | -8,049 | -8,069 |
| K-1 INCOME FROM ARENA SHORT DURATION - SERIES B | 1,610 | -905 | 1,610 |
| K-1 INCOME FROM ARENA SHORT DURATION - SERIES A | 5,982 | 5,743 | 5,982 |
| K-1 INCOME FROM MILLIE | 809 | 809 | 809 |
| K-1 INCOME FROM MINERVA GROUP LP | 387,319 | -30,237 | 387,319 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 4,906 | 7,733 |
| DUE TO PATRICIA | 428 | 428 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 39,788 | 0 | 0 | 0 |
| Name | Address |
|---|---|
| THE SEQUOIA CHARITABLE TRUST |
1172 S DIXIE HWY 628 MIAMI,FL33146 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES-P/R TAXES | 17,488 | 0 | 0 | 17,488 |
| TAXES-FOREIGN | 222 | 222 | 0 | 0 |
| TAXES-FEDERAL | 1,707 | 0 | 0 | 0 |