| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 24,440 | 17,108 | 7,332 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Office Furniture - Ohio Desk | 2006-02-28 | 22,692 | 22,692 | SL | 5.000000000000 | 0 | 0 | ||
| 2006 Schalarship Picture & Re-frame | 2006-09-15 | 1,636 | 1,636 | SL | 5.000000000000 | 0 | 0 | ||
| 60" Pioneer Elite Pro-1540HD & installation | 2007-06-14 | 6,590 | 6,590 | SL | 5.000000000000 | 0 | 0 | ||
| Appliances - Home Appliance Co | 2006-04-01 | 2,012 | 2,012 | SL | 5.000000000000 | 0 | 0 | ||
| Carpet for new office buildout | 2006-04-01 | 14,492 | 14,492 | SL | 7.000000000000 | 0 | 0 | ||
| Conference Room Table & JD's Furniture | 2006-06-01 | 3,592 | 3,592 | SL | 5.000000000000 | 0 | 0 | ||
| Glass for convference room table | 2006-12-27 | 1,500 | 1,500 | SL | 5.000000000000 | 0 | 0 | ||
| Kitchen Furniture | 2006-04-01 | 380 | 380 | SL | 5.000000000000 | 0 | 0 | ||
| Mural | 2010-12-06 | 9,308 | 9,308 | SL | 7.000000000000 | 0 | 0 | ||
| Office Sign | 2006-06-19 | 2,306 | 2,306 | SL | 5.000000000000 | 0 | 0 | ||
| Old World Classics | 2006-08-09 | 5,586 | 2,153 | SL | 40.000000000000 | 140 | 0 | ||
| Ouitside Sign | 2006-08-01 | 480 | 480 | SL | 15.000000000000 | 0 | 0 | ||
| Passage of Time I, II, & III Art Pieces | 2007-05-29 | 4,164 | 4,164 | SL | 5.000000000000 | 0 | 0 | ||
| Pictures | 2006-07-25 | 2,426 | 2,426 | SL | 5.000000000000 | 0 | 0 | ||
| Reception Area - 4 Chairs | 2006-07-20 | 3,660 | 3,660 | SL | 5.000000000000 | 0 | 0 | ||
| Reception Area - Round Table (2) | 2006-10-06 | 1,482 | 1,482 | SL | 5.000000000000 | 0 | 0 | ||
| Reception Table & Two Lamps | 2006-07-27 | 440 | 440 | SL | 5.000000000000 | 0 | 0 | ||
| Schoeppner - Office Buildout | 2006-04-01 | 67,439 | 26,554 | SL | 40.000000000000 | 1,686 | 0 | ||
| Shelves in Utility Room (Schoeppner) | 2006-05-17 | 766 | 300 | SL | 40.000000000000 | 19 | 0 | ||
| Telephone System | 2020-07-30 | 4,616 | 167 | SL | 39.000000000000 | 118 | 0 | ||
| Website Redesign (A&G LLC) | 2009-09-16 | 1,950 | 1,950 | SL | 3.000000000000 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Mutual Funds | AT COST | 39,252,322 | 39,389,921 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Office Furniture - Ohio Desk | 22,692 | 22,692 | 0 | 0 |
| 2006 Schalarship Picture & Re-frame | 1,636 | 1,636 | 0 | 0 |
| 60" Pioneer Elite Pro-1540HD & installation | 6,590 | 6,590 | 0 | 0 |
| Appliances - Home Appliance Co | 2,012 | 2,012 | 0 | 0 |
| Carpet for new office buildout | 14,492 | 14,492 | 0 | 0 |
| Conference Room Table & JD's Furniture | 3,592 | 3,592 | 0 | 0 |
| Glass for convference room table | 1,500 | 1,500 | 0 | 0 |
| Kitchen Furniture | 380 | 380 | 0 | 0 |
| Mural | 9,308 | 9,308 | 0 | 0 |
| Office Sign | 2,306 | 2,306 | 0 | 0 |
| Old World Classics | 5,586 | 2,293 | 3,293 | 3,293 |
| Ouitside Sign | 480 | 480 | 0 | 0 |
| Passage of Time I, II, & III Art Pieces | 4,164 | 4,164 | 0 | 0 |
| Pictures | 2,426 | 2,426 | 0 | 0 |
| Reception Area - 4 Chairs | 3,660 | 3,660 | 0 | 0 |
| Reception Area - Round Table (2) | 1,482 | 1,482 | 0 | 0 |
| Reception Table & Two Lamps | 440 | 440 | 0 | 0 |
| Schoeppner - Office Buildout | 67,439 | 28,240 | 39,199 | 39,199 |
| Shelves in Utility Room (Schoeppner) | 766 | 319 | 447 | 447 |
| Telephone System | 4,616 | 285 | 4,331 | 4,331 |
| Website Redesign (A&G LLC) | 1,950 | 1,950 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 12,665 | 2,533 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Baxter Street Fund II | 2,189,766 | 1,790,983 | 1,905,005 |
| Berkshire Hedged Equity, LLC* | 2,113,655 | 2,101,764 | 2,214,233 |
| Berkshire SP Hedged Equity, LLC* | 2,337,500 | 2,410,909 | 1,975,770 |
| Patriot Software | 300,000 | 300,000 | 689,849 |
| Regent Street Appraisal Rights Fund | 21,766 | 20,379 | 9,156 |
| Regent Street Co-Investment Fund 2018-5 | 1,298,419 | 1,534,479 | 2,312,264 |
| Regent Street Co-Investment Fund 2021-1 | 222,096 | 1,129,548 | 1,227,833 |
| Regent Street Energy Opportunities Q, LLC | 385,424 | 281,580 | 2,686,760 |
| Regent Street Energy Opportunities Q-II * | 491,723 | 544,544 | 946,684 |
| Regent Street Global Private Equity WP, LLC | 698,705 | 569,448 | 1,151,777 |
| Regent Street Growth Equity Fund | 1,275,045 | 870,341 | 1,403,184 |
| Regent Street Healthcare Fund R | 801,759 | 835,195 | 1,458,473 |
| Regent Street Middle Market Buyout Fund C | 112,632 | 384,177 | 670,591 |
| Regent Street Middle Market Buyout Fund G | 733,269 | 654,630 | 1,182,314 |
| Regent Street Middle Market Buyout Fund J | 645,698 | 926,241 | 1,053,443 |
| Regent Street Opportunistic Real Estate, LLC | 352,610 | 176,675 | 430,985 |
| Regent Street Partners Fund 2022 | 0 | 201,434 | 209,570 |
| Regent Street Power Fund | 1,009,096 | 875,502 | 932,988 |
| Regent Street Real Estate Fund S | 190,828 | 342,187 | 463,365 |
| Regent Street Secondary Fund G | 496,550 | 483,760 | 656,657 |
| Regent Street Secondary Institutional Fund | 1,370,843 | 1,327,695 | 548,234 |
| Regent Street Secondary RV-II | 1,321,861 | 1,177,235 | 1,643,695 |
| Regent Street Special Situations | 20,244 | 25,113 | 28,684 |
| Regent Street Specialty Finance Fund VP | 731,766 | 613,019 | 759,790 |
| Riverside Capital Appreciation Fund | 201,208 | 192,513 | 183,383 |
| Savile Row Heathcare Hedged Equity | 59,564 | -8,958 | 0 |
| Tile Redi Mayfair, LLC | 0 | 713,009 | 775,822 |
| Description | Amount |
|---|---|
| Non-Deductible Expenses from PTP's | 4,495 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 11,811 | 0 | 11,811 | |
| Cleaning and Miscellaneous | 4,138 | 1,655 | 1,655 | |
| Copier Lease | 1,622 | 0 | 0 | |
| David Scholar Dinner | 10,247 | 0 | 10,247 | |
| Dues & Subscriptions | 688 | 0 | 688 | |
| Insurance | 6,829 | 6,829 | 0 | |
| Investment Expenses | 104,006 | 104,006 | 0 | |
| Investment Expenses - K-1 | 69,609 | 69,609 | 0 | |
| Investment Management Fees | 265,614 | 265,614 | 0 | |
| Office Supplies | 277 | 139 | 138 | |
| Other Expenses - K-1 | 522,573 | 522,573 | 0 | |
| Payroll Service Fees | 1,814 | 454 | 0 | |
| Software License Fee | 5,800 | 0 | 5,800 | |
| Telephone | 3,416 | 854 | 1,708 | |
| Website | 2,180 | 0 | 2,180 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Dividends From PTP's | 255,510 | 255,510 | 255,510 |
| Interest From PTP's | 78,666 | 78,666 | 78,666 |
| Ordinary Income (Loss) From PTP's | 414,415 | 414,415 | 414,415 |
| Ordinary Income (Loss) from PTP's | 391,880 | 391,880 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional Fees | 1,160 | 348 | 348 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise | 73,000 | 0 | 0 | |
| Foreign Taxes | 30,559 | 30,559 | 0 | |
| Payroll Taxes | 25,318 | 7,595 | 15,037 |