| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 24,952 | 4,655 | 20,297 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 3 ENTRYWAY CHAIRS | 2006-10-13 | 712 | 712 | SL | 7.000000000000 | 0 | 0 | ||
| COUCH | 2006-08-15 | 1,397 | 1,397 | SL | 7.000000000000 | 0 | 0 | ||
| LOBBY DISPLAY | 2006-10-17 | 3,627 | 3,627 | SL | 7.000000000000 | 0 | 0 | ||
| 8 ZODY TASK CHAIRS | 2006-11-10 | 3,736 | 3,736 | SL | 7.000000000000 | 0 | 0 | ||
| 2 SMALL FILE CABINETS 1814M | 2006-10-26 | 308 | 308 | SL | 7.000000000000 | 0 | 0 | ||
| 2 SMALL FILE CABINETS 1813M | 2006-10-26 | 321 | 321 | SL | 7.000000000000 | 0 | 0 | ||
| FULL BOOKCASE | 2006-11-06 | 1,208 | 1,208 | SL | 7.000000000000 | 0 | 0 | ||
| TABLE 36" | 2006-11-06 | 1,227 | 1,227 | SL | 7.000000000000 | 0 | 0 | ||
| TABLE 42" | 2006-11-06 | 1,440 | 1,440 | SL | 7.000000000000 | 0 | 0 | ||
| CREDENZA | 2006-11-06 | 2,074 | 2,074 | SL | 7.000000000000 | 0 | 0 | ||
| OFS DESK | 2006-11-06 | 3,254 | 3,254 | SL | 7.000000000000 | 0 | 0 | ||
| 4 LAT FILE/BOOKCASE | 2006-11-06 | 7,522 | 7,522 | SL | 7.000000000000 | 0 | 0 | ||
| 6 OFS DESKS | 2006-11-06 | 18,541 | 18,541 | SL | 7.000000000000 | 0 | 0 | ||
| 3 LARGE FILE CABINETS | 2006-11-06 | 1,662 | 1,662 | SL | 7.000000000000 | 0 | 0 | ||
| 11 SIDE CHAIRS (BINGO) | 2006-12-14 | 2,756 | 2,756 | SL | 7.000000000000 | 0 | 0 | ||
| 2 LEATHER CHAIRS | 2006-09-02 | 628 | 628 | SL | 7.000000000000 | 0 | 0 | ||
| HP NETWORK SWITCH | 2006-10-30 | 500 | 500 | SL | 5.000000000000 | 0 | 0 | ||
| HP COLOR PRINTER | 2006-10-30 | 699 | 699 | SL | 5.000000000000 | 0 | 0 | ||
| COPY MACHINE | 2006-09-18 | 1,528 | 1,528 | SL | 5.000000000000 | 0 | 0 | ||
| 1 DESK, 3 LATERAL FILES/BOOKSHELF | 2007-03-14 | 8,095 | 8,095 | SL | 7.000000000000 | 0 | 0 | ||
| 6 ZODY TASK CHAIRS | 2007-04-13 | 2,765 | 2,765 | SL | 7.000000000000 | 0 | 0 | ||
| 1 DESKS, 2 LATERAL FILES | 2007-05-14 | 4,682 | 4,682 | SL | 7.000000000000 | 0 | 0 | ||
| CHICAGO SHELVING BOOKCASE | 2007-03-29 | 1,797 | 1,797 | SL | 7.000000000000 | 0 | 0 | ||
| 1 BOOKCASE, 2 ORGANIZERS | 2008-04-02 | 2,408 | 2,408 | SL | 7.000000000000 | 0 | 0 | ||
| 5 DELL COMPUTERS | 2010-06-07 | 3,895 | 3,895 | SL | 5.000000000000 | 0 | 0 | ||
| WINDOWS 7 PROFESSIONAL SOFTWARE | 2010-06-07 | 636 | 636 | SL | 3.000000000000 | 0 | 0 | ||
| IPAD - MDS | 2010-08-01 | 629 | 629 | SL | 5.000000000000 | 0 | 0 | ||
| IPAD - SM/JP | 2010-08-01 | 1,258 | 1,258 | SL | 5.000000000000 | 0 | 0 | ||
| IPAD - SH | 2010-04-30 | 629 | 629 | SL | 5.000000000000 | 0 | 0 | ||
| 4 DRAWER LATERAL FILE | 2011-06-15 | 936 | 936 | SL | 7.000000000000 | 0 | 0 | ||
| MICROEDGE GIFTS | 2011-02-17 | 10,750 | 10,750 | SL | 3.000000000000 | 0 | 0 | ||
| IPAD - RT | 2012-08-27 | 778 | 778 | SL | 5.000000000000 | 0 | 0 | ||
| 3 CHAIRS | 2012-04-02 | 5,670 | 5,670 | SL | 7.000000000000 | 0 | 0 | ||
| 21 CHAIRS | 2012-04-27 | 13,968 | 13,965 | SL | 7.000000000000 | 0 | 0 | ||
| SOFABED | 2012-04-27 | 796 | 796 | SL | 7.000000000000 | 0 | 0 | ||
| WARDROBE & LOUNGE CHAIR | 2012-05-29 | 1,117 | 1,117 | SL | 7.000000000000 | 0 | 0 | ||
| ARMOIRE | 2012-05-29 | 2,700 | 2,700 | SL | 7.000000000000 | 0 | 0 | ||
| COCKTAIL TABLE AND BARSTOOLS | 2012-05-29 | 3,147 | 3,147 | SL | 7.000000000000 | 0 | 0 | ||
| TASK CHAIRS | 2012-06-21 | 3,543 | 3,543 | SL | 7.000000000000 | 0 | 0 | ||
| FOOTSTOOL | 2012-07-03 | 494 | 494 | SL | 7.000000000000 | 0 | 0 | ||
| 2 OFFICE CHAIRS | 2012-09-18 | 2,635 | 2,632 | SL | 7.000000000000 | 0 | 0 | ||
| BAR CART | 2012-12-21 | 1,681 | 1,681 | SL | 7.000000000000 | 0 | 0 | ||
| CONFERENCE TABLE | 2012-12-21 | 2,738 | 2,738 | SL | 7.000000000000 | 0 | 0 | ||
| MAC BOOK AIR | 2013-10-28 | 1,428 | 1,428 | SL | 5.000000000000 | 0 | 0 | ||
| PCM SAMSUNG TABLET | 2013-10-28 | 1,689 | 1,689 | SL | 5.000000000000 | 0 | 0 | ||
| IPAD - GA | 2013-11-18 | 854 | 854 | SL | 5.000000000000 | 0 | 0 | ||
| IPAD - CM AND KD | 2013-11-18 | 1,624 | 1,624 | SL | 5.000000000000 | 0 | 0 | ||
| EPSON PROJECTOR | 2013-11-18 | 997 | 997 | SL | 5.000000000000 | 0 | 0 | ||
| IPAD - EOM | 2013-12-31 | 871 | 871 | SL | 5.000000000000 | 0 | 0 | ||
| IPAD - COMPANY | 2014-07-28 | 613 | 613 | SL | 5.000000000000 | 0 | 0 | ||
| LENOVA LAPTOP | 2014-10-31 | 846 | 846 | SL | 5.000000000000 | 0 | 0 | ||
| FIREWALL | 2014-12-01 | 817 | 817 | SL | 3.000000000000 | 0 | 0 | ||
| 8 ZODY TASK CHAIRS | 2015-12-24 | 6,979 | 5,982 | SL | 7.000000000000 | 997 | 0 | ||
| DELL LAPTOP | 2015-04-07 | 523 | 523 | SL | 5.000000000000 | 0 | 0 | ||
| ERESOURCES PC | 2016-03-16 | 5,731 | 5,731 | SL | 5.000000000000 | 0 | 0 | ||
| APPLE LAPTOP | 2021-12-20 | 3,725 | SL | 5.000000000000 | 745 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ADVENT INTL GPE V LP | AT COST | 653,276 | 48,130 |
| ADVISORS | AT COST | 1,551,226 | 455,844 |
| ADVISORS IV | AT COST | 10,919,221 | 696,151 |
| APACHE OFFSHORE | AT COST | 11,771 | 9,925 |
| BENCHMARK CAPITAL PARTNERS V | AT COST | 561,189 | 154,399 |
| CHARLES SCHWAB - 457 PLAN | AT COST | 203,534 | 203,534 |
| DODGE & COX INTL STK FND | AT COST | 3,233,111 | 2,769,638 |
| FOUNDATION CAPITAL V LP | AT COST | 188,551 | 337,705 |
| HOLDEN VENTURES III D | AT COST | 635,339 | 1,132,598 |
| ISHARES 3-7 YR TREASURY BOND ETF | AT COST | 277,455 | 264,247 |
| ISHARES BARCLAYS 1-3 YR TR ETF | AT COST | 506,475 | 487,200 |
| ISHARES MSCI EAFE ETF | AT COST | 3,797,841 | 2,997,844 |
| KTC FLIP LLC | AT COST | 291,614 | 48,040 |
| KTC HEDGE PRODUCTS, LLC | AT COST | 11,355,789 | 8,979,956 |
| KTC STRATEGIC OPPS | AT COST | 4,278,017 | 3,871,619 |
| NGM BIOPHARMACEUTICALS | AT COST | 15,000 | 33,132 |
| PROSPECT VENTURE PARTNERS III | AT COST | 209,010 | 35,057 |
| RHO VENTURES V | AT COST | 187,343 | 113,413 |
| SCF VI | AT COST | 130,364 | 120,890 |
| T-ROWE PRICE INST LARGE CAP | AT COST | 1,406,481 | 3,613,184 |
| US TREASURY BILL NTS - DTD 10/31/2022 | AT COST | 5,898,183 | 5,938,537 |
| US TREASURY BOND NTS - DTD 10/31/2022 | AT COST | 5,829,375 | 5,866,875 |
| US TREASURY BOND NTS - DTD 11/4/2022 | AT COST | 5,747,344 | 5,786,016 |
| VANGUARD FTSE EMERGING MARKETS ETF | AT COST | 7,761,414 | 4,318,087 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 3 ENTRYWAY CHAIRS | 712 | 712 | 0 | |
| COUCH | 1,397 | 1,397 | 0 | |
| LOBBY DISPLAY | 3,627 | 3,627 | 0 | |
| 8 ZODY TASK CHAIRS | 3,736 | 3,736 | 0 | |
| 2 SMALL FILE CABINETS 1814M | 308 | 308 | 0 | |
| 2 SMALL FILE CABINETS 1813M | 321 | 321 | 0 | |
| FULL BOOKCASE | 1,208 | 1,208 | 0 | |
| TABLE 36" | 1,227 | 1,227 | 0 | |
| TABLE 42" | 1,440 | 1,440 | 0 | |
| CREDENZA | 2,074 | 2,074 | 0 | |
| OFS DESK | 3,254 | 3,254 | 0 | |
| 4 LAT FILE/BOOKCASE | 7,522 | 7,522 | 0 | |
| 6 OFS DESKS | 18,541 | 18,541 | 0 | |
| 3 LARGE FILE CABINETS | 1,662 | 1,662 | 0 | |
| 11 SIDE CHAIRS (BINGO) | 2,756 | 2,756 | 0 | |
| 2 LEATHER CHAIRS | 628 | 628 | 0 | |
| HP NETWORK SWITCH | 500 | 500 | 0 | |
| HP COLOR PRINTER | 699 | 699 | 0 | |
| COPY MACHINE | 1,528 | 1,528 | 0 | |
| 1 DESK, 3 LATERAL FILES/BOOKSHELF | 8,095 | 8,095 | 0 | |
| 6 ZODY TASK CHAIRS | 2,765 | 2,765 | 0 | |
| 1 DESKS, 2 LATERAL FILES | 4,682 | 4,682 | 0 | |
| CHICAGO SHELVING BOOKCASE | 1,797 | 1,797 | 0 | |
| 1 BOOKCASE, 2 ORGANIZERS | 2,408 | 2,408 | 0 | |
| 5 DELL COMPUTERS | 3,895 | 3,895 | 0 | |
| WINDOWS 7 PROFESSIONAL SOFTWARE | 636 | 636 | 0 | |
| IPAD - MDS | 629 | 629 | 0 | |
| IPAD - SM/JP | 1,258 | 1,258 | 0 | |
| IPAD - SH | 629 | 629 | 0 | |
| 4 DRAWER LATERAL FILE | 936 | 936 | 0 | |
| MICROEDGE GIFTS | 10,750 | 10,750 | 0 | |
| IPAD - RT | 778 | 778 | 0 | |
| 3 CHAIRS | 5,670 | 5,670 | 0 | |
| 21 CHAIRS | 13,968 | 13,965 | 3 | |
| SOFABED | 796 | 796 | 0 | |
| WARDROBE & LOUNGE CHAIR | 1,117 | 1,117 | 0 | |
| ARMOIRE | 2,700 | 2,700 | 0 | |
| COCKTAIL TABLE AND BARSTOOLS | 3,147 | 3,147 | 0 | |
| TASK CHAIRS | 3,543 | 3,543 | 0 | |
| FOOTSTOOL | 494 | 494 | 0 | |
| 2 OFFICE CHAIRS | 2,635 | 2,632 | 3 | |
| BAR CART | 1,681 | 1,681 | 0 | |
| CONFERENCE TABLE | 2,738 | 2,738 | 0 | |
| MAC BOOK AIR | 1,428 | 1,428 | 0 | |
| PCM SAMSUNG TABLET | 1,689 | 1,689 | 0 | |
| IPAD - GA | 854 | 854 | 0 | |
| IPAD - CM AND KD | 1,624 | 1,624 | 0 | |
| EPSON PROJECTOR | 997 | 997 | 0 | |
| IPAD - EOM | 871 | 871 | 0 | |
| IPAD - COMPANY | 613 | 613 | 0 | |
| LENOVA LAPTOP | 846 | 846 | 0 | |
| FIREWALL | 817 | 817 | 0 | |
| 8 ZODY TASK CHAIRS | 6,979 | 6,979 | 0 | |
| DELL LAPTOP | 523 | 523 | 0 | |
| ERESOURCES PC | 5,731 | 5,731 | 0 | |
| APPLE LAPTOP | 3,725 | 745 | 2,980 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DISTRIBUTIONS RECEIVABLE | 313,315 | 182,828 | 182,828 |
| SECURITY DEPOSITS | 78,895 | 78,895 | 78,895 |
| MISCELLANEOUS RECEIVABLES | 106 | 0 | 0 |
| BANK FEE REIMBURSEMENT FROM ADVISORS IV | 2,369 | 0 | 0 |
| ACCRUED INTEREST RECEIVABLE ON TREASURY BONDS | 2,776 | 2,776 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PORTFOLIO DEDUCTIONS VIA KTC HEDGE PRODUCTS | 112 | 112 | 0 | |
| OTHER DEDUCTIONS VIA ADVENT INT'L GPE V | 1,314 | 1,314 | 0 | |
| OTHER DEDUCTIONS VIA ADVISORS IV | 2,477 | 2,477 | 0 | |
| OTHER DEDUCTIONS VIA APACHE OFFSHORE | -37 | -37 | 0 | |
| OTHER DEDUCTIONS VIA BENCHMARK CAP V | 1,021 | 1,021 | 0 | |
| OTHER DEDUCTIONS VIA FOUNDATION CAP V | 227 | 227 | 0 | |
| OTHER DEDUCTIONS VIA HOLDEN VENTURES III D | 1,893 | 1,893 | 0 | |
| OTHER DEDUCTIONS VIA KINSHIP PARNTERS III | 860 | 860 | 0 | |
| OTHER DEDUCTIONS VIA KTC HEDGE PRODUCTS | 217,186 | 217,186 | 0 | |
| OTHER DEDUCTIONS VIA KTC STRATEGIC OPPS | 29,802 | 29,802 | 0 | |
| OTHER DEDUCTIONS VIA PROSPECT VENTURE III | 567 | 567 | 0 | |
| OTHER DEDUCTIONS VIA QUC | 7,171 | 7,171 | 0 | |
| OTHER DEDUCTIONS VIA RHO VENTURES V | 662 | 662 | 0 | |
| OTHER DEDUCTIONS VIA SCF-VI | 115 | 115 | 0 | |
| SEC 59 E (2) EXPENDITURES VIA KTC HEDGE PRODUCTS | 8,466 | 8,466 | 0 | |
| SECTION 179 DEDUCTION VIA ADVISORS | 4,116 | 4,116 | 0 | |
| NON-DEDUCTIBLE EXPENSE VIA ADVISORS | 2,073 | 0 | 0 | |
| NON-DEDUCTIBLE EXPENSE VIA ADVISORS IV | 684 | 0 | 0 | |
| NON-DEDUCTIBLE EXPENSE VIA KTC HEDGE PRODUCTS | 715 | 0 | 0 | |
| BANK FEES | 21,183 | 21,183 | 0 | |
| FILING FEES | 15 | 0 | 15 | |
| PROPERTY & LIABILITY INSURANCE | 1,237 | 0 | 1,237 | |
| PAYROLL FEES | 3,816 | 0 | 3,816 | |
| POSTAGE/SUPPLIES/SHIPPING | 8,006 | 0 | 8,006 | |
| CONSULTING | 102,214 | 0 | 102,214 | |
| TAX PENALTIES | 200 | 0 | 0 | |
| COMPUTERS & TECHNOLOGY | 23,355 | 0 | 23,355 | |
| TELEPHONE | 9,810 | 0 | 9,810 | |
| MEALS & ENTERTAINMENT | 30,140 | 0 | 30,140 | |
| MISCELLANEOUS DEDUCTIONS | 1,328 | 0 | 1,328 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FLOW THROUGH ORDINARY INCOME FROM ADVISORS | 37,646 | 37,646 | 37,646 |
| FLOW THROUGH ORDINARY INCOME FROM APACHE OFFSHORE | 760 | 760 | 760 |
| FLOW THROUGH ORDINARY INCOME FROM KTC HEDGE PRODUCTS | 10,578 | 10,578 | 10,578 |
| FLOW THROUGH ORDINARY INCOME FROM KTC FLIP LLC | 55 | 55 | 55 |
| FLOW THROUGH ORDINARY INCOME FROM QUC | 161 | 161 | 161 |
| FLOW THROUGH ORDINARY INCOME FROM SB PARTNERS | 5,017 | 5,017 | 5,017 |
| FLOW THROUGH OTHER PORTFOLIO INCOME FROM ADVISORS IV | 204 | 204 | 204 |
| FLOW THROUGH OTHER PORTFOLIO INCOME FROM KTC HEDGE PRODUCTS | 49,047 | 49,047 | 49,047 |
| FLOW THROUGH OTHER PORTFOLIO INCOME FROM KTC STRATEGIC OPPS | -181 | -181 | -181 |
| FLOW THROUGH OTHER INCOME FROM KTC HEDGE PRODUCTS | -32,687 | -32,687 | -32,687 |
| FLOW THROUGH OTHER INCOME FROM PROSPECT VENTURE III | 28 | 28 | 28 |
| FLOW THROUGH OTHER INCOME FROM SB PARTNERS | 6,125 | 6,125 | 6,125 |
| FEDERAL TAX REFUND | 1,225 | 0 | 1,225 |
| UBTI ADJUSTMENT | 5,981 | ||
| FLOW THROUGH FROM KTC HEDGE FUND PRODUCTS | -4,233 | -4,233 | -4,233 |
| FLOW THROUGH FROM ADVISORS IV | -24 | -24 | -24 |
| FLOW THROUGH FROM SB PARTNERS | -8,547 | -8,547 | -8,547 |
| FLOW THROUGH FROM ADVISORS IV | -7,656 | -7,656 | -7,656 |
| Description | Amount |
|---|---|
| CLEAN UP OF PRIOR YEAR BALANCE SHEET ACCOUNTS | 444,551 |
| UNREALIZED GAIN/(LOSS) | 2,054 |
| NON-TAXABLE GAINS FROM 457B PLAN CONVERSION | 34,147 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED COMPENSATION LIABILITY | 176,057 | 203,535 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE TAXES | 7,595 | 0 | 0 | |
| FEDERAL TAXES | 190,000 | 0 | 0 | |
| FOREIGN TAXES VIA ADVISORS IV | 1,579 | 1,579 | 0 | |
| FOREIGN TAXES VIA KTC HEDGE PRODUCTS | 5,743 | 5,743 | 0 | |
| FOREIGN TAXES VIA KTC STRATEGIC OPPS | 3,225 | 3,225 | 0 | |
| FOREIGN TAXES VIA DODGE & COX | 4,856 | 4,856 | 0 | |
| FOREIGN TAXES VIA VANGUARD FTSE EMERGING | 17,562 | 17,562 | 0 | |
| FOREIGN TAXES VIA VANGUARD TOTAL INSTL STK | 61 | 61 | 0 |