| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 44,700 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE BUILDING | 2021-01-01 | 2,309,553 | 59,219 | SL | 39.000000000000 | 59,219 | 0 | ||
| LAND | 2021-01-01 | 4,016,613 | NC | 0 % | 0 | 0 | |||
| QPODS X5 - FF&E | 2021-07-01 | 12,500 | 1,250 | SL | 5.000000000000 | 2,500 | 0 | ||
| STRATUS SYSTEMS - CISCO MS355 MGIG SWITCH PLUS 5 YR LICENSE | 2021-07-01 | 8,930 | 893 | SL | 5.000000000000 | 1,786 | 0 | ||
| BUILDING IMPROVEMENTS - 5 YR | 2021-01-01 | 25,375 | 5,075 | SL | 5.000000000000 | 5,075 | 0 | ||
| BUILDING IMPROVEMENTS - 39 YR | 2021-01-01 | 8,085 | 207 | SL | 39.000000000000 | 207 | 0 | ||
| BUILDING IMPROVEMENTS - 39 YR | 2021-12-31 | 187,507 | NC | 0 % | 0 | 0 | |||
| BUILDING IMPROVEMENTS - 39 YR | 2021-07-01 | 10,782 | 138 | SL | 39.000000000000 | 276 | 0 | ||
| BUILDING IMPROVEMENTS - 39 YR | 2022-05-16 | 9,782 | SL | 39.000000000000 | 146 | 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 |
|---|---|---|---|---|---|---|---|---|---|
|
CORPORACION CHILENO-ALEMANA DE BENEFICENCIA |
AV VITACURA 5892 COMUNA DE VITACURA,SANTIAGO7640745 CI |
2022-06-21 | 150,000 | FURNITURE & EQUIPMENT FOR HOME FOR ELDERLY & TWO MEDICAL SCHOLARSHIPS | 19,053 | NONE | 01/27/2023 | 2023-01-27 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 15,820,404 | 15,820,404 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARTNERSHIPS | AT COST | 49,661,803 | 49,661,803 |
| INVESTMENT IN LIMITED LIABILITY COMPANIES | AT COST | 9,660,783 | 9,660,783 |
| INVESTMENT IN CRYPTOCURRENCY | AT COST | 645,135 | 645,135 |
| INVESTMENT IN NON-MARKETABLE SECURITIES | AT COST | 3,160,000 | 3,160,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE BUILDING | 2,309,553 | 118,438 | 2,191,115 | |
| LAND | 4,016,613 | 0 | 4,016,613 | |
| QPODS X5 - FF&E | 12,500 | 3,750 | 8,750 | |
| STRATUS SYSTEMS - CISCO MS355 MGIG SWITCH PLUS 5 YR LICENSE | 8,930 | 2,679 | 6,251 | |
| BUILDING IMPROVEMENTS - 5 YR | 25,375 | 10,150 | 15,225 | |
| BUILDING IMPROVEMENTS - 39 YR | 8,085 | 414 | 7,671 | |
| BUILDING IMPROVEMENTS - 39 YR | 187,507 | 0 | 187,507 | |
| BUILDING IMPROVEMENTS - 39 YR | 10,782 | 414 | 10,368 | |
| BUILDING IMPROVEMENTS - 39 YR | 9,782 | 146 | 9,636 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 9,596 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER RECEIVABLES (AR) | 178,409 | 44,099 | 44,099 |
| PREPAID EXPENSE | 8,647 | 8,917 | 8,917 |
| PREPAID FEDERAL EXCISE TAX | 6,902 | 0 | 0 |
| OTHER RECEIVABLES | 666,700 | 666,700 | 666,700 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCES | 426,938 |
| NET UNREALIZED LOSS ON INVESTMENTS | 71,592,253 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 5 | 0 | 0 | |
| PROPERTY TAXES | 78,545 | 0 | 0 | |
| INSURANCE | 16,003 | 0 | 0 | |
| REPAIRS | 24,130 | 0 | 0 | |
| UTILITIES | 56,199 | 0 | 0 | |
| SECURITY | 5,251 | 0 | 0 | |
| INTERNET | 22,375 | 0 | 0 | |
| MISCELLANOUS EXPENSES | 120 | 0 | 0 | |
| FILING FEES | 20 | 0 | 0 | |
| PENALTIES | 252 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM K-1: BOOST VC FUND 3, LP | -77,396 | -77,396 | -77,396 |
| FROM K-1: THRESHOLD VENTURES II PARTNERS FUND LLC | 12,817 | 12,817 | 12,817 |
| FROM K-1: DFJ PARTNERS IX LLC | -53,799 | -53,799 | -53,799 |
| FROM K-1: MAKENA CAPITAL ASSOCIATES (U.S.) LP | 125,377 | 125,377 | 125,377 |
| FROM K-1: HALOGEN VENTURES LP | -45,983 | -45,983 | -45,983 |
| FROM K-1: DRAPER ASSOCIATES VI LP | -58,095 | -58,095 | -58,095 |
| FROM K-1: AMPLIFY. LA CAPITAL V, LP | -28,837 | -28,837 | -28,837 |
| FROM K-1: WALDEN CATALYST VENTURES | -25,097 | -25,097 | -25,097 |
| FROM K-1: LIV AT UNIV II & SAHARA EAST MANAGER LLC | -459,508 | -459,508 | -459,508 |
| FROM K-1: MAGIC OPPORTUNITIES FUND II, LP | -32,718 | -32,718 | -32,718 |
| FROM K-1: USALDUSFOND CHANGE VENTURES FUND II | -4,356 | -4,356 | -4,356 |
| FROM K-1: DRAPER FRONTIER OPPTECH FUND III, LP | -37,092 | -37,092 | -37,092 |
| FROM K-1: ANDRA CAPITAL FUND, LP | -11,995 | -11,995 | -11,995 |
| FROM K-1: EPIC VENTURES VI, LP | -67,977 | -67,977 | -67,977 |
| FROM K-1: H. BARTON VENTURE SELECT IV | -40,853 | -40,853 | -40,853 |
| FROM K-1: SLAUSON & CO. FUND I, LP | -31,153 | -31,153 | -31,153 |
| FROM K-1: 2048 VENTURES II, LP | -45,773 | -45,773 | -45,773 |
| FROM K-1: EXPONENTIAL ZASIAN PARTNERS FUND I, LP | -1,057 | -1,057 | -1,057 |
| FROM K-1: MAGRAC VENTURES, LP | -18,627 | -18,627 | -18,627 |
| FROM K-1: N PLUS ONE PILOT FUND LP | -17,617 | -17,617 | -17,617 |
| FROM K-1: SOA SEABIRD VENTURES LLC | -20,785 | -20,785 | -20,785 |
| FROM K-1: NEXTGEN VENTURES FUND III, LP | -16,330 | -16,330 | -16,330 |
| FROM K-1: USALDUSFOND STARTUPIST VENTURES FUND I | -44,384 | -44,384 | -44,384 |
| FROM K-1: 3VC II SCSP | -12,041 | -12,041 | -12,041 |
| Description | Amount |
|---|---|
| DEFERRED EXCISE TAX | 2,084,793 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE - DEFERRED | 2,352,416 | 267,623 |
| EXCISE TAX PAYABLE - OTHER | 51,996 | 21,866 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX EXPENSE | 216,292 | 0 | 0 | |
| STATE TAX EXPENSE | 45,047 | 0 | 0 |