| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 9,525 | 4,763 | 4,762 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Computers | 2016-06-30 | 4,005 | 4,005 | 200DB | 5.000000000000 | 0 | 0 | ||
| Computers | 2019-06-30 | 3,712 | 2,643 | 200DB | 5.000000000000 | 428 | 0 | ||
| Equipment | 2020-06-30 | 3,044 | 1,583 | 200DB | 5.000000000000 | 584 | 0 | ||
| Computers | 2020-06-30 | 3,583 | 1,863 | 200DB | 5.000000000000 | 688 | 0 | ||
| Computer Software | 2020-06-30 | 6,720 | 3,494 | 200DB | 5.000000000000 | 1,290 | 0 | ||
| Equipment | 2021-11-30 | 13,227 | 661 | 200DB | 5.000000000000 | 5,026 | 0 | ||
| Computer Software | 2021-11-30 | 1,435 | 72 | 200DB | 5.000000000000 | 545 | 0 | ||
| Software | 2021-11-30 | 9,840 | 492 | 200DB | 5.000000000000 | 3,739 | 0 | ||
| Software | 2021-11-30 | 5,120 | 256 | 200DB | 5.000000000000 | 1,946 | 0 | ||
| Computer Licenses | 2021-11-30 | 155,920 | 7,796 | 200DB | 5.000000000000 | 59,250 | 0 | ||
| Computers | 2022-11-30 | 4,005 | 200DB | 5.000000000000 | 200 | 0 | |||
| Computers Software & Licenses | 2022-11-30 | 20,438 | 200DB | 5.000000000000 | 1,022 | 0 |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
Cognitive Differences Network of Southwest OH |
10510 Springboro Pike Miamisburg,OH45342 |
2022-01-01 | 6,520 | The Foundation was first approached with the idea to donate the building to this charity in Feb. of 2020. The purpose was to house programming for Colin's Lodge that provides recreation and enrichment for young adults with special needs. The Foundation decided to make this donation based on the fact that this program was in existence since October of 2018 and had demonstrated ability of success and ongoing opportunities to support the young adults in our community. To ensure our donation is being used as we intended, we have ongoing monthly meetings and physical walk throughs reviewing the program performance metrics, financial success, and physical facility of the space. In addition, there are bi-monthly accountability meetings with the Programs Director. | 0 | NONE | Monthly meetings | 2022-06-30 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Investment in Morgan Stanley | 1,634,331 | 1,634,331 |
| Invst in MorganSt Lord Abbott | 6,867,118 | 6,867,118 |
| Investment in Wavelength Funds | 1,890,795 | 1,890,795 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment in Debt Fund IX | AT COST | 538,012 | 538,012 |
| Investment in Whiskey Capital | AT COST | 445,551 | 445,551 |
| Investment in Connor Opp Debt Fund XI | AT COST | 117,389 | 117,389 |
| Investment in Alta Park Equity | AT COST | 4,382,157 | 4,382,157 |
| Investment in Driehaus Life | AT COST | 4,805,282 | 4,805,282 |
| Investment in Huffman Prairie Fund I | AT COST | 8,398,373 | 8,398,373 |
| Investment in Endeavor Regional Bank Opp. Fund II LP | AT COST | 4,898,422 | 4,898,422 |
| Investment in Grey Helm Partners, LP | AT COST | 4,566,620 | 4,566,620 |
| Investment in XE-1 LTD | AT COST | 2,458,165 | 2,458,165 |
| Investment in Greenhaven Road | AT COST | 1,559,041 | 1,559,041 |
| Investment in Alta Park OffShore | AT COST | 8,661,241 | 8,661,241 |
| Investment in Casdin Partners | AT COST | 7,683,795 | 7,683,795 |
| Investment in APEX | AT COST | 13,246,286 | 13,246,286 |
| Invest in Alta Park Equity II | AT COST | 1,127,150 | 1,127,150 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Computers | 4,005 | 4,005 | 0 | |
| Computers | 3,712 | 3,071 | 641 | |
| Equipment | 3,044 | 2,167 | 877 | |
| Computers | 3,583 | 2,551 | 1,032 | |
| Computer Software | 6,720 | 4,784 | 1,936 | |
| Equipment | 13,227 | 5,687 | 7,540 | |
| Computer Software | 1,435 | 617 | 818 | |
| Software | 9,840 | 4,231 | 5,609 | |
| Software | 5,120 | 2,202 | 2,918 | |
| Computer Licenses | 155,920 | 67,046 | 88,874 | |
| Computers | 4,005 | 200 | 3,805 | |
| Computers Software & Licenses | 20,438 | 1,022 | 19,416 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 128,236 | 0 | 128,236 |
| Description | Amount |
|---|---|
| Unrealized gain/loss | 49,026,538 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 44 | 22 | 22 | |
| Office Supplies | 21,112 | 10,556 | 10,556 | |
| Miscellaneous | 37,094 | 18,547 | 18,547 | |
| Administrative Costs | 47,218 | 23,609 | 23,609 | |
| Printing and Postage | 1,732 | 866 | 866 | |
| Insurance | 933 | 467 | 466 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Mount Everest Group LLC UBI | 13,455,368 | 13,455,368 | |
| Connor Group RE Income & Growth Fund XII, LLC | -832,366 | -832,366 | |
| Endeavor Regional Bank Opp. Fund II LP UBI | 32,925 | 32,925 | |
| K-1 pass through income | -2,084,922 | -2,084,922 | -2,084,922 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Investment in Mt. Everest Group, LLC | 7,169,705 | 38,037,091 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting Fees | 7,307 | 1,461 | 5,846 | |
| Investment Management Fees | 484,556 | 96,911 | 387,645 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Taxes | 4,168,574 | 0 | 0 |