| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 11,065 | 0 | 11,065 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Hovde Group - EPlus, Inc | 279,759 | 279,759 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| M3 Partners, LP | FMV | 2,870,214 | 2,870,214 |
| HealthX Ventures Fund I LP | FMV | 156,091 | 156,091 |
| HealthX Ventures Fund II LP | FMV | 397,150 | 397,150 |
| NR Legardo De Esperanza | FMV | 30,576 | 30,576 |
| Midwest Advisors | FMV | 2,358,331 | 2,358,331 |
| Brookfield Business Partners, LP | FMV | 1,051 | 1,051 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 326,470 | 0 | 326,470 | 326,470 |
| Buildings | 1,298,056 | 201,728 | 1,096,328 | 1,096,328 |
| Furniture and Equipment | 18,506 | 11,148 | 7,358 | 7,358 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 92,399 | 0 | 92,399 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office Expense | 6,556 | 0 | 2,983 | |
| Information Technology | 6,518 | 0 | 6,518 | |
| Workers Compensation Insurance | 6,836 | 0 | 6,836 | |
| Other Investment Expenses | 9,345 | 9,345 | 0 | |
| Miscellaneous Expenses | 8,937 | 0 | 8,937 | |
| Insurance | 1,000 | 0 | 1,000 | |
| Marketing | 5,578 | 0 | 5,578 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 99,893 | 99,893 | 99,893 |
| M3 Partners Passthrough Investment | -20,392 | -20,392 | -20,392 |
| HealthX Ventures I Passthrough Investment | -10,534 | -10,534 | -10,534 |
| HealthX Ventures II Passthrough Investment | -21,900 | -21,900 | -21,900 |
| Brookfield Business Partners Passthrough Investment | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| Unrealized Gain/Loss | 202,721 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 97,021 | 97,021 | 0 | |
| Contract Labor | 72,064 | 0 | 75,904 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Taxes | 26,665 | 0 | 0 | |
| Payroll Taxes | 14,840 | 0 | 14,840 |