| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 4,310 | 0 | 4,170 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Fidelity EPlus, Inc | 376,162 | 376,162 |
| Hovde Group - EPlus, Inc | 439,750 | 439,750 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| M3 Partners, LP | FMV | 5,772,474 | 5,772,474 |
| HealthX Ventures Fund I LP | FMV | 138,718 | 138,718 |
| HealthX Ventures Fund II LP | FMV | 176,617 | 176,617 |
| NR Legardo De Esperanza | FMV | 30,576 | 30,576 |
| Midwest Advisors | FMV | 2,350,603 | 2,350,603 |
| Brookfield Business Partners, LP | FMV | 1,018 | 1,018 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 440,571 | 0 | 440,571 | 440,571 |
| Buildings | 1,426,848 | 371,272 | 1,055,576 | 1,055,576 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 5,050 | 0 | 5,050 |
| Description | Amount |
|---|---|
| Unrealized loss | 748,010 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office Expense | 2,095 | 0 | 2,095 | |
| Information Technology | 2,510 | 0 | 2,510 | |
| Workers Compensation Insurance | 9,221 | 0 | 9,221 | |
| Other Investment Expenses | 148,800 | 148,800 | 0 | |
| Miscellaneous Expenses | 9,157 | 0 | 9,157 | |
| Supplies | 7,864 | 0 | 7,864 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | -3,202 | -3,202 | -3,202 |
| M3 Partners Passthrough Investment | 421,055 | 436,204 | 421,055 |
| HealthX Ventures I Passthrough Investment | 8,362 | 8,362 | 8,362 |
| HealthX Ventures II Passthrough Investment | -12,610 | 1,207 | -12,610 |
| Brookfield Business Partners Passthrough Investment | 14 | 14 | 14 |
| Tax Refund | 20,689 | 20,689 |
| Description | Amount |
|---|---|
| Prior year adjustment | 1,003 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Midwest Advisors | 2,330,046 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 126,104 | 126,104 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 14,717 | 147 | 14,570 |