| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HALL, DAVIDSON & ASSOC CPA'S | 21,375 | 10,687 | 0 | 10,688 |
| AUDIT FEE | 1,950 | 0 | 0 | 1,950 |
| Contractor | Explanation |
|---|---|
| TAYLORWEBSTER ATTORNEYS | LEGAL SERVICES |
| MANGHAM ASSOCIATES INC | MANAGEMENT OF INVESTMENTS |
| PINNACLE NATIONAL BANK | CUSTODIAN OF INVESTMENT FUNDS |
| HALL DAVIDSON & ASSOCIATES CPAS PC | ACCOUNTING WORK, FINANCIAL REPORTS, 990-PF & 990-T RETURNS |
| ALPHA CAPITAL MANAGEMENT | INVESTMENT ADVISOR FEES |
| 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 | 1991-09-01 | 260,784 | 162,445 | SL | 6,687 | ||||
| FURNITURE & EQUIPMENT | 2000-01-01 | 129,749 | 98,297 | SL | 3,807 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| General Explanation Supplemental Information for Form 990-PF | METHODS OF ACCOUNTING AND REPORTING-----------------------------------THE FOUNDATION'S BOOKS ARE KEPT ON THE FULL ACCRUAL METHOD, WITH MONTHLY ENTRIES BEING MADE TO RECORD UNRECOGNIZED GAINS AND LOSSES BASED ON THE MARKET VALUE OF THE SECURITIES INTO THE INCOME ACCOUNTS. FEDERAL EXCISE TAX ON THE NET INVESTMENT INCOME IS ACCRUED AT YEAR END, BASED ON COMPUTATION ON THE FORM 990-PF. THE FOUNDATION'S ATTACHED FINANCIAL REPORT REFLECTS THIS METHOD OF REPORTING.FOR THE COMPUTATION OF AVERAGE VALUE OF INVESTMENTS IN PART V FOR DETERMINING REQUIREDANNUAL DISTRIBUTIONS, ESTIMATED FAIR MARKET VALUES AS REPORTED BY THE INVESTMENTMANAGERS ARE USED, AS A MAJOR PORTION OF THE INVESTMENTS ARE IN FUNDS NOT PUBLICLY TRADED. THE FORM 990-PF IS PREPARED ON A MODIFIED CASH BASIS FOR TAX PURPOSES, CARRYING THE SECURITIES AT COST BASIS AND NOT RECOGNIZING CHANGES IN MARKET VALUE. GAINS AND LOSSES ARE REPORTED ONLY UPON SELLING INDIVIDUAL SECURITIES, OR AS REPORTED ON K-1'S FROM PARTNERSHIPS. THE FOLLOWING ADJUSTMENTS ARE NECESSARY TO RECONCILE THE FOUNDATION'S ATTACHED FINANCIAL STATEMENTS WITH THE AMOUNTS REPORTED ON THE FROM 990-PF: NET LOSS FOR FYE 12-31-2018 PER FINANCIAL REPORT $10,654,110- ADD DECREASE IN DEFERRED INCOME TAXES BASED ON 2% TAX ON UNREALIZED GAINS 161,981- LESS ESTIMATED DECREASE IN UNREALIZED GAIN IN MARKET VALUE OF SECURITIES HELD NOT INCLUDED IN INCOME ON FORM 990-PF 8,099,028 __________ NET LOSS PER FORM 990-PF, PART 1, LINE 27-A $ 2,707,240 NET ASSETS PER 990 RECON 12-31-17 $84,108.711 ____________ NET ASSETS PER 990 RECON 12-31-18 $81,391,648 ___________ NET ASSETS-UNRESTRICTED 12-31-2018 PER FINANCIAL REPORT $83,888,515 ADD BACK DEFERRED TAX LIABILITY ON FINANCIAL REPORT 50,956 SUBTRACT ADJUSTMENT TO MARKET VALUE FOR UNREALIZED LOSS ON SECURITIES HELD AT 12-31-18 2,547,823- ___________ NET ASSETS-UNRESTRICTED PER FORM 990-PF BAL SHEET $81,391,648 (USING ONLY COST BASIS FOR SECURITIES) _____________ | |
| General Explanation Supplemental Information for Form 990-PF | UNRELATED 2018 BUSINESS INCOME PER FORMS 1065 K-1 ATTACHED: TRG FORESTRY FUND 8-B 1,200- MIT PRIVATE EQUITY FUND IV LPS 320 880- ________ NET UBI (LOSS) CARRIED OVER FROM 2016 RETURN $677,061- ________ NET UBI (LOSS) CARRIED FORWARD TO 2019 $677,941- __________ | |
| General Explanation Supplemental Information for Form 990-PF | PART IV, LINE 1a CAPITAL GAINS & LOSSES FROM INVESTMENTSTHE FOUNDATION'S INVESTMENTS ARE LARGELY HELD IN LIMITED PARTNERSHIPS, FUNDS OF FUNDS, AND PRIVATE EQUITIES, WHICH REPORT INTEREST, DIVIDENDS ANDVARIOUS OTHER TYPES OF INCOME AND DEDUCTGIONS ON SCHEDULES K-1.FOR 2018, THE AMOUNT OF CAPITAL GAINS REPORTED ON THE VARIOUS SCHEDULES K-1 WITH VARIOUS ACQUISITION AND SALES DATESTOTALED $1.354.080. OUR LACERTE TAX SOFTWARE IS NOT ABLE TOPRINT THIS INFORMATION ON LINE 1a WITHOUT IT BEING ALSO AUTOMATICALLYSHOWN ON THE 990-T AS UUNRELATED BUSINESS INCOME, WHICH IT IS NOT. |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 129,747 | 100,608 | 29,139 | 50,000 |
| Buildings | 260,784 | 169,132 | 91,652 | 300,000 |
| Improvements | 21,158 | 21,158 | 25,000 | |
| Land | 100,379 | 100,379 | 100,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAYLOR/WEBSTER ATTORNEYS | 1,700 | 0 | 0 | 1,700 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UTILITY DEPOSIT | 500 | 500 | |
| UTILITY DEPOSITS | 500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 6,752 | 6,752 | ||
| INSURANCE | 17,858 | 17,858 | ||
| AUTOMOBILE EXPENSE | 434 | 434 | ||
| BANK SERVICE CHARGES | 630 | 630 | ||
| CATERING FOR BOARD MEETINGS | 4,266 | 4,266 | ||
| DUES | 11,090 | 11,090 | ||
| OFFICE SUPPLIES & EXPENSE | 9,654 | 9,654 | ||
| PUBLICATION & BOOKS\ | 190 | 190 | ||
| MISCELLANEOUS EXPENSE | 2,622 | 2,622 | ||
| OTHER EXPENSE | 5,489 | 5,491 | ||
| ROUNDING | -2 | -2 | -2 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | -583,288 | -583,288 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANGHAM ASSOCIATES | 280,500 | 280,500 | 0 | 0 |
| CUSTODIAN-PINNACLE NATIONAL BANK | 1,292 | 1,292 | 0 | 0 |
| ALPHA CAPITAL MANAGEMENT | 40,000 | 40,000 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX ON INVESTMENT INCOME | 19,957 | 19,957 |