| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Kreischer Miller Audit | 19,248 | 19,248 | ||
| Other Other | 32 | 32 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Devon Building | 2014-06-01 | 2,971,337 | 420,958 | SL | 39.000000000000 | 59,781 | |||
| Building Equipment | 2014-06-01 | 19,002 | 19,002 | SL | 7.000000000000 | 0 | |||
| FYE 6/14 Computers | 2013-11-01 | 2,481 | 1,240 | SL | 5.000000000000 | 0 | |||
| FYE 6/14 Building Security Computer | 2014-06-01 | 7,234 | 7,234 | SL | 5.000000000000 | 0 | |||
| Devon Building Furniture | 2014-06-01 | 202,935 | 202,935 | SL | 7.000000000000 | 0 | |||
| FYE 6/14 Land Improvements | 2014-06-01 | 180,799 | 85,878 | SL | 15.000000000000 | 12,053 | |||
| 5 Year Building Property | 2014-06-01 | 155,516 | 155,516 | SL | 5.000000000000 | 0 | |||
| Security Camera System | 2014-11-01 | 4,095 | 3,909 | 150DB | 7.000000000000 | 186 | |||
| Devon Building Windows | 2014-07-25 | 18,240 | 3,256 | SL | 39.000000000000 | 468 | |||
| Exterior Signage | 2014-11-13 | 3,823 | 1,907 | 150DB | 15.000000000000 | 229 | |||
| 6/30/2105 Computer Equipment | 2014-12-30 | 8,262 | 8,262 | 150DB | 5.000000000000 | 0 | |||
| 6/30/2015 Video Camera - Studio | 2015-03-04 | 1,378 | 1,305 | 200DB | 7.000000000000 | 73 | |||
| 6/30/2015 Video Equipment | 2015-04-16 | 14,944 | 13,088 | SL | 7.000000000000 | 1,856 | |||
| FYE 6/16 1st Fl Reno | 2015-09-15 | 10,616 | 1,575 | SL | 39.000000000000 | 272 | |||
| FYE 6/16 Lobby Reno | 2015-11-01 | 35,975 | 5,187 | SL | 39.000000000000 | 922 | |||
| FYE 6/16 Lobby Furniture | 2015-11-01 | 14,690 | 11,542 | SL | 7.000000000000 | 2,099 | |||
| FYE 6/16 Patio Furniture | 2016-06-15 | 3,813 | 2,996 | SL | 7.000000000000 | 545 | |||
| FYE 6/16 Security Card Reader | 2016-02-26 | 5,030 | 5,030 | SL | 5.000000000000 | 0 | |||
| FYE 6/16 Fire Alarm | 2016-03-04 | 3,283 | 2,580 | SL | 7.000000000000 | 469 | |||
| FYE 6/16 Monument Sign | 2015-07-01 | 8,603 | 3,155 | SL | 15.000000000000 | 573 | |||
| FYE 6/16 Patio | 2015-12-01 | 5,584 | 2,046 | SL | 15.000000000000 | 372 | |||
| FYE 6/16 3D Computer & Scanner | 2016-06-30 | 2,665 | 2,665 | SL | 5.000000000000 | 0 | |||
| FYE 6/17 3D Printer | 2017-06-28 | 23,431 | 19,330 | SL | 5.000000000000 | 4,101 | |||
| FYE 6/17 Irrigation System | 2016-12-31 | 5,315 | 1,637 | SL | 15.000000000000 | 355 | |||
| FYE 6/18 Fence | 2018-01-25 | 15,612 | 3,513 | SL | 15.000000000000 | 1,041 | |||
| FYE 6/18 Refrigerator | 2018-06-25 | 1,203 | 537 | SL | 7.000000000000 | 172 | |||
| FYE 6/16 Security Cameras | 2018-06-25 | 1,270 | 794 | SL | 5.000000000000 | 254 | |||
| FYE 6/18 Bldg Improvements | 2018-06-25 | 192,889 | 15,044 | SL | 39.000000000000 | 4,946 | |||
| FYE 6/18 Computers | 2018-06-25 | 24,622 | 15,389 | SL | 5.000000000000 | 4,924 | |||
| FYE 6/18 Office Furniture | 2018-06-25 | 123,772 | 55,256 | SL | 7.000000000000 | 17,682 | |||
| FYE 6/19 Studio Fit Out | 2018-10-05 | 48,848 | 3,393 | SL | 39.000000000000 | 1,252 | |||
| FYE 6/19 Stillwater Fit Out | 2019-05-01 | 162,075 | 8,831 | SL | 39.000000000000 | 4,156 | |||
| FYE 6/19 Centric Fit Out | 2019-05-06 | 172,433 | 9,395 | SL | 39.000000000000 | 4,421 | |||
| FYE 6/19 Computer Equipment | 2019-01-01 | 47,155 | 23,578 | SL | 5.000000000000 | 9,431 | |||
| FYE 6/19 Office Furniture | 2018-12-28 | 2,508 | 895 | SL | 7.000000000000 | 358 | |||
| FYE 6/19 Studio Equipment | 2019-01-01 | 157,348 | 56,195 | SL | 7.000000000000 | 22,478 | |||
| FYE 06/19 Sign & Awning | 2019-05-17 | 9,646 | 3,445 | SL | 7.000000000000 | 689 | |||
| FYE 6/19 Studio F&F | 2019-01-01 | 17,000 | 6,072 | SL | 7.000000000000 | 2,428 | |||
| FYE 6/19 2nd Floor Building Improvements | 2019-05-01 | 233,234 | 12,708 | SL | 39.000000000000 | 5,980 | |||
| FYE 6/20 B Riley Fit Out | 2019-07-01 | 108,506 | 5,448 | SL | 39.000000000000 | 2,782 | |||
| FYE 6/20 SpeakUp Improvements | 2020-01-01 | 54,828 | 2,050 | SL | 39.000000000000 | 1,406 | |||
| FYE 6/20 Lobby Renovation | 2020-05-01 | 24,170 | 697 | SL | 39.000000000000 | 620 | |||
| FYE 6/20 Computer Network Upgrade | 2019-09-01 | 19,322 | 5,796 | SL | 5.000000000000 | 3,865 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MS 030236 - Marketable Securities | 11,796,448 | 10,084,511 |
| The Vanguard Group Account - Marketable Securities | 1,412,339 | 4,686,186 |
| MS 030994 - Marketable Securities | 14,629,992 | 12,447,190 |
| MS 081801 - Marketable Securities | 6,722,036 | 11,121,336 |
| MS 081838 - Marketable Securities | 5,299,239 | 5,202,728 |
| MS 224473 - Marketable Securities | 11,568,306 | 12,751,124 |
| MS 229657 - Marketable Securities | 1,699,205 | 574,503 |
| MS 229658 - Marketable Securities | 4,232,445 | 3,353,246 |
| MS 229659 - Marketable Securities | 2,374,731 | 1,329,365 |
| FI 202613 - Marketable Securities | 4,408,603 | 3,800,677 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Learn Start I LP Interest | 1,471,431 | 2,498,470 | |
| Learn Start II LP Interest | 687,145 | 682,209 | |
| CGN Convertible Promissory Note | 30,000 | 30,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Headquarters Building | 2,822,408 | 531,097 | 2,291,311 | |
| Headquarters Building - Land | 639,883 | 0 | 639,883 | |
| Headquarters Building - Equipment | 19,002 | 19,002 | 0 | |
| Headquarters Building - Land Improvements | 219,736 | 112,759 | 106,977 | |
| Furniture & Fixtures | 645,980 | 588,564 | 57,416 | |
| FYE 6/19 Studio Fit Out | 48,848 | 4,645 | 44,203 | |
| FYE 6/19 Office Furniture | 2,508 | 1,253 | 1,255 | |
| FYE 6/19 Studio Equipment | 157,348 | 78,673 | 78,675 | |
| FYE 6/19 Computer Equipment | 47,155 | 33,009 | 14,146 | |
| FYE 6/19 Stillwater Fit Out | 162,075 | 12,987 | 149,088 | |
| FYE 6/19 Centric Fit Out | 172,433 | 13,816 | 158,617 | |
| FYE 6/19 Studio Sign and Awning | 0 | 0 | 0 | |
| FYE 6/19 Studio F&F | 17,000 | 8,500 | 8,500 | |
| FYE 6/20 B Riley Fit Out | 108,506 | 8,230 | 100,276 | |
| FYE 6/20 Computer Network Upgrade | 19,322 | 9,661 | 9,661 | |
| FYE 6/20 Speak Up Fit Out | 54,828 | 3,456 | 51,372 | |
| FYE 6/20 Lobby Reno | 21,770 | 1,317 | 20,453 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Cozen O'Connor General Legal | 5,087 | 5,087 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Prepaids and Advances | 41,303 | 39,603 | 39,603 |
| Deposits | 127,175 | 8,863 | 8,863 |
| Other Intangibles - Net | 51,217 | 39,580 | 39,580 |
| Construction in Progress - Bryn Mawr Bldg | 0 | 963,109 | 963,109 |
| Construction in Progress - Bryn Mawr Land | 0 | 218,940 | 218,940 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Background Checks | 83 | 83 | ||
| Bank Charges | 127 | 127 | ||
| Computer Software, Services & Equipment | 34,969 | 125 | 34,844 | |
| Condo Fees | 3,608 | 3,608 | ||
| Filing & License Fees | 172 | 172 | ||
| Insurance - Property & Liability | 20,741 | 5,028 | 15,713 | |
| Internet Access | 1,557 | 1,557 | ||
| Investment Management Fees | 690,165 | 690,165 | ||
| Janitorial | 25,603 | 12,865 | 12,738 | |
| Landscaping | 17,689 | 9,552 | 8,137 | |
| Nondeductible Amounts from MLP's | 304 | 304 | ||
| Meals & Entertainment | 41,786 | 41,786 | ||
| Maintenance | 36,442 | 10,884 | 25,558 | |
| Office Supplies & Equipment | 2,223 | 2,223 | ||
| Payroll Service Fees | 29,895 | 29,895 | ||
| Postage | 281 | 281 | ||
| Program Services and Expense | 31,499 | 31,499 | ||
| Security Services | 2,676 | 1,445 | 1,231 | |
| Sewer Rent | 5,975 | 2,943 | 3,032 | |
| Supplies | 637 | 70 | 567 | |
| Telephone | 5,741 | 5,741 | ||
| Trash Removal | 1,495 | 807 | 688 | |
| Utilities | 32,226 | 5,536 | 26,690 | |
| Website Hosting & Operation | 12,546 | 12,546 | ||
| Amortization | 11,637 | 11,637 | 0 | |
| 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SHORT TERM CAP GAIN FROM SCH K-1 | 226,812 | 226,812 | |
| LONG TERM CAP GAIN FROM SCH K-1 | 848,014 | 848,014 | |
| SECTION 1231 GAIN FROM SCH K-1 | -7,814 | -7,814 | |
| UBTI ON SCH K-1 LINES 1 & 2 | -217,700 | -217,700 | |
| ORDINARY BUSINESS INCOME - SCHEDULE K-1 | -3 | -3 | |
| Other Income - Sch K-1 | 5,029 | 5,029 | |
| Credit for Overpaid Federal Income Tax | 156,013 | 156,013 |
| Description | Amount |
|---|---|
| Net Capital Gain - Direct | 487,589 |
| Book Cost Adjustment to Unrealized Gain | 122,991 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deposits | 6,650 | 6,650 |
| Deferred Tax Liability | 247,000 | 27,000 |
| Payroll Liabilities | 41,111 | -4,234 |
| Federal Excise Tax Payable | 504,357 | 43,344 |
| Due to Tenants | 16,210 | 36,938 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Vanguard / Ascensus Retirement Plan | 2,069 | 2,069 | ||
| Control Point Associates Architect | 3,950 | 3,950 | ||
| Seller + Drury Architect | 56,213 | 11,453 | 44,760 | |
| Other Other | 180 | 180 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal income tax | 0 | 0 | ||
| Payroll tax | 94,318 | 94,318 | ||
| UC Tax | 6,168 | 6,168 | ||
| Property | 102,218 | 37,063 | 65,155 | |
| Foreign Withholding | 4,506 | 4,506 |