| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 79,995 | 11,999 | 11,999 | 67,996 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| C&E - COMPUTER & EQUIPMENT | 2019-01-01 | 5,849 | 2,339 | SL | 5.000000000000 | 1,170 | 0 | 1,170 | |
| DINNING ROOM TABLES | 2019-01-01 | 1,037 | 415 | SL | 5.000000000000 | 207 | 0 | 207 | |
| OFFICE FURNITURE | 2019-01-01 | 2,973 | 1,189 | SL | 5.000000000000 | 595 | 0 | 595 | |
| 10 STANDING DESKS | 2019-01-01 | 4,253 | 1,701 | SL | 5.000000000000 | 851 | 0 | 851 | |
| ADVANTAGE FLOORING | 2019-01-01 | 4,694 | 939 | SL | 10.000000000000 | 469 | 0 | 469 | |
| PAINTING & ELECTRIC | 2019-01-01 | 4,147 | 829 | SL | 10.000000000000 | 415 | 0 | 415 | |
| HOT WATER DISPENSER | 2019-01-01 | 435 | 290 | SL | 3.000000000000 | 145 | 0 | 145 | |
| FLOORING FOR OFFICE | 2019-01-01 | 3,958 | 792 | SL | 10.000000000000 | 396 | 0 | 396 | |
| NEW LAPTOP | 2019-04-10 | 2,299 | 805 | SL | 5.000000000000 | 460 | 0 | 460 | |
| DESKTOP COMPUTER | 2019-05-14 | 1,274 | 425 | SL | 5.000000000000 | 255 | 0 | 255 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADOBE INC | 199,038 | 199,038 |
| AMAZON.COM INC | 536,829 | 536,829 |
| VANGUARD SMALL CAP GROWTH ETF VBK | 993,074 | 993,074 |
| VANGUARD SMALL CAP VALUE ETF VBR | 3,641,712 | 3,641,712 |
| VANGUARD TOTAL INTL STOCK INDEX VXUS | 4,449,515 | 4,449,515 |
| VANGUARD TOTAL STOCK MARKET ETF VTI | 13,440,334 | 13,440,334 |
| SALESFORCE.COM INC | 171,284 | 171,284 |
| SUMO LOGIC INC | 73,102 | 73,102 |
| BLOOMBOARD, INC SER A2 PFD | 25,000 | 25,000 |
| EMICS, INC. SERIES A PFD STOCK | 140,000 | 140,000 |
| FORUS, INC. PREFERRED STOCK | 64,032 | 64,032 |
| MODERN GUILD PFD STOCK | 25,000 | 25,000 |
| OPMOSYS, INC PFD | 5,000 | 5,000 |
| SWING EDU SERIES B | 58,337 | 58,337 |
| SWING EDU SERIES A | 141,663 | 141,663 |
| TEACHFX, INC PREFERRED STOCK | 100,000 | 100,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARTNERSHIP - REACH II LP | FMV | 166,697 | 166,697 |
| PARTNERSHIP - REACH LP | FMV | 106,807 | 106,807 |
| PARTNERSHIP - SONEN GLOBAL SUST. | FMV | 138,769 | 138,769 |
| PARTNERSHIP - REACH III LP | FMV | 242,881 | 242,881 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| C&E - COMPUTER & EQUIPMENT | 5,849 | 3,509 | 2,340 | 2,340 |
| DINNING ROOM TABLES | 1,037 | 622 | 415 | 415 |
| OFFICE FURNITURE | 2,973 | 1,784 | 1,189 | 1,189 |
| 10 STANDING DESKS | 4,253 | 2,552 | 1,701 | 1,701 |
| ADVANTAGE FLOORING | 4,694 | 1,408 | 3,286 | 3,286 |
| PAINTING & ELECTRIC | 4,147 | 1,244 | 2,903 | 2,903 |
| HOT WATER DISPENSER | 435 | 435 | 0 | 0 |
| FLOORING FOR OFFICE | 3,958 | 1,188 | 2,770 | 2,770 |
| NEW LAPTOP | 2,299 | 1,265 | 1,034 | 1,034 |
| DESKTOP COMPUTER | 1,274 | 680 | 594 | 594 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 6,885 | 0 | 0 | 6,885 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 30,000 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 36,039 | 39,170 | 39,170 | 0 |
| OFFICE EXPENSES | 156,967 | 0 | 0 | 156,967 |
| MARKETING | 71,556 | 0 | 0 | 71,556 |
| GIVEAWAYS/GIFTS | 1,223,197 | 0 | 0 | 1,223,197 |
| RESEARCH | 74,501 | 0 | 0 | 74,501 |
| PROGRAM EVENT | 28,070 | 0 | 0 | 28,070 |
| SPONSORSHIPS | 261,890 | 0 | 0 | 261,890 |
| MISCELLANEOUS EXPENSES | 136,335 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SONEN GLOBAL | -1,985 | -1,985 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 3,477,403 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARDS | 32,820 | 35,642 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVOCACY | 55,000 | 0 | 0 | 55,000 |
| WEB DEVELOPMENT | 159,160 | 0 | 0 | 159,160 |
| EXTERNAL CONTRACTORS | 72,464 | 0 | 0 | 72,464 |
| GAME DEVELOPMENT | 300,000 | 0 | 0 | 300,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 8,950 | 0 | 0 | 796 |
| PAYROLL TAXES | 160,056 | 0 | 0 | 160,056 |
| FOREIGN TAXES | 8,020 | 8,020 | 8,020 | 0 |