| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SORENSEN & SORENSEN, LLC | ||||
| -PREPARATION OF FOUNDATION RETUR | 2,500 | 2,500 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BRANDYWINE FUND | 2,687,317 | 2,687,317 |
| BRANDYWINE BLUE FUND | 103 | 103 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT-CEDAR STREET TETON FUND | FMV | 45,225,981 | 45,225,981 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SCHOOL SITE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 440 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID INCOME TAXES | 45,343 | 45,343 | |
| SECURITY DEPOSIT | 50,000 | 50,000 | 50,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADMINISTRATION AND BOOKKEEPIN | 19,946 | 9,973 | ||
| BANK CHARGES | 10 | 10 | ||
| INVESTMENT EXPENSE-K1 | 404,987 | 404,987 | ||
| INVESTMENT EXPENSE-K1 | 156,299 | 156,299 | ||
| US BANK FEES | 1,588 | 1,588 | ||
| OFFICE/TELEPHONE/POST/INTERNE | 986 | |||
| STAFFING EXPENSE | 46,652 | 46,652 | ||
| TAXES & LICENSES | 52 | 52 | ||
| INSURANCE | 11,488 | |||
| N/D K-1 EXPENSES | 389 | |||
| ROYALTY EXPENSE - K1 | 3,405 | 3,405 | ||
| FOREIGN TAXES - K1 | 1,371 | 1,371 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CEDAR STREET EIN 90-1035143 | 23,412 | 23,412 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS ON INVESTMENTS | 4,899,042 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 1,366 | 1,360 |
| EXCISE TAXES PAYABLE | 87,767 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 4,680 | |||
| EXCISE TAX ON INV INCOME | 16,890 |