| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,033 | 33 | 6,000 | |
| PROFESSIONAL FEES: ACCOUNTING | 3,881 | 3,881 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| K-1 DEPRECIATION | 59 | 59 | |||||||
| DEPRECIATION EXPENSE | 86,425 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| INVESCO EXCHANGE TRADED FUND T PFD | PURCHASE | 2021-03 | 684,635 | 699,986 | -15,351 | |||||
| ISHARES TRUST CORE 1.5 YR USD ETF | 2021-03 | PURCHASE | 2021-07 | 530,154 | 530,558 | -404 | ||||
| VANGUARD SHRT TRM CORP BD ETF | 2021-03 | PURCHASE | 2021-07 | 440,684 | 440,339 | 345 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTHERN TRUST ACCOUNTS | 5,089 | 5,089 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARTNERSHIP INTERESTS | 541,927 | 541,927 | |
| PRIVATE EQUITY INVESTMENTS | 6,878,130 | 6,878,130 | |
| PGX | |||
| VCSH | 90,435 | 89,223 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ACCUMULATED DEPRECIATION | 3,006,996 | 1,810,082 | 1,196,914 | |
| LAND | ||||
| HAGEN LAND PARCEL 2 | 4,250 | 4,250 | ||
| MINK FARM INT LAND | 227,115 | 227,115 | ||
| MINK FARM ROAD LAND | 719,818 | 719,818 | ||
| STONEY LICK FARM - LAND | 411,408 | 411,408 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TREEHOUSE | 745,232 | 745,232 | 745,232 |
| Description | Amount |
|---|---|
| FEDERAL TAX PAID | 10,210 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENT | ||||
| MAINTENANCE: FACILITIES | 29,510 | 29,510 | 29,510 | |
| GROUND EXPENSE | 15,163 | 15,163 | 15,163 | |
| HORSES | 16,963 | 16,963 | 16,963 | |
| FARM - OTHER | 11,501 | 11,501 | 11,501 | |
| SUPPLIES | 5,325 | 5,325 | 5,325 | |
| SECURITY | 985 | 985 | 985 | |
| UTILITIES | 37,536 | 37,536 | 37,536 | |
| EXPENSES | ||||
| GARMARK - OTHER DEDUCTIONS | 34 | 34 | ||
| K-1 OTHER DEDUCTIONS | 2,858 | 2,858 | ||
| UBIT - DEDUCTIONS | 276 | |||
| BANK SERVICE CHARGES | 35 | |||
| K-1 NON-DEDUCTIBLE EXPENSES | -200 | |||
| PROGRAM EXPENSES | 9,686 | 9,686 | ||
| INSURANCE | 40,981 | 40,981 | ||
| MARKETING EXPENSE | 298 | 298 | ||
| EVENT EXPENSES | 2,967 | 2,967 | ||
| THORPEWOOD | -35,000 | -35,000 | ||
| MAINTENANCE | 12,797 | |||
| MISC LABOR | 733 | |||
| OFFICE EXPENSE | 1,450 | |||
| IT EXPENSE | 7,648 | |||
| TELEPHONE EXPENSE | 9,267 | 9,267 | ||
| TOOLS | 3,347 | 3,347 | ||
| MISCELLANEOUS EXPENSE | 657 | 657 | ||
| PARTNERSHIP K-1S UBIT LT LOSS | 2 | |||
| PARTNERSHIP K-1S UBIT 1231 | 4,351 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TW DISH MACHINE FEES | 800 | 800 | |
| K-1 OTHER INCOME | 6,835 | 6,835 | 6,835 |
| GARMARK PARTNERS II | 1,251 | 1,251 | 1,251 |
| GOLUB CAPITAL PARNTERS INT 10 | 287,554 | 287,554 | 287,554 |
| GOLUB CAPITAL PARTNERS INT 11 | 50,737 | 50,737 | 50,737 |
| GOLUB CAPITAL PARTNERS INT 12 | 69,939 | 69,939 | 69,939 |
| GOLUB CAPITAL PARTNERS INT 9 | 217,158 | 217,158 | 217,158 |
| MIT PRIVATE EQUITY FUND IV | 95,681 | 95,681 | 95,681 |
| GARMARK - OTHER INCOME | 2 | 2 | 2 |
| TD AMERITRADE REWARDS | -700 | -700 | -700 |
| OTHER INCOME | 18,091 | 18,091 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 31,866 | 29,661 |
| OTHER LIABILITIES | 2,761 | 4,682 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 29,039 | 29,039 | ||
| OTHER TAXES | 1 | 1 |