| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 42,660 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MERRILL LYNCH - SECURITIES AT FMV | FMV | 37,205,505 | 37,205,505 |
| NEXT WAVE IMPACT FUND I (PRIVATE EQUITY FUND) | FMV | 213,859 | 213,859 |
| PRIVATE FUND INVESTMENTS | FMV | 5,353,295 | 5,353,295 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 32,991 | 0 | 13,196 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST | 71,730 | 17,905 | 17,905 |
| SECURITY DEPOSIT | 25,597 | 25,597 | 25,597 |
| Description | Amount |
|---|---|
| GAAP FMV ADJUST - UNREALIZED GAIN/LOSS | 98,563 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 207,258 | 207,258 | 0 | |
| D&O INSURANCE | 6,859 | 0 | 0 | |
| STATE DISABILITY INSURANCE | 437 | 0 | 0 | |
| BUSINESS REGISTRATION FEES | 25 | 0 | 0 | |
| MEMBERSHIPS | 14,480 | 0 | 14,480 | |
| WEBSITE | 252 | 0 | 0 | |
| WIRE TRANSFER FEES | 1,990 | 0 | 0 | |
| BOOKS, SUBSCRIPTIONS, REFERENCES | 16,908 | 0 | 0 | |
| POSTAGE, MAILING SERVICE | 973 | 0 | 603 | |
| PRINTING & COPYING | 593 | 0 | 367 | |
| SUPPLIES | 15,099 | 0 | 9,356 | |
| TELEPHONE & TELECOM | 11,169 | 0 | 6,921 | |
| FILING FEES | 257 | 0 | 0 | |
| ANNUAL STATEMENT FEE | 244 | 0 | 0 | |
| IMPAIRMENT LOSS ON PROGRAM RELATED EQUITY INVESTMENT | 1,259,023 | 0 | 1,259,023 | |
| LOAN FORGIVENESS | 636,276 | 0 | 636,276 | |
| OTHER INVESTMENT LOSS | 176,940 | 176,940 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 7,146 | 7,146 | |
| REIMBURSED EXPENSES | 421,227 | 421,227 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX LIABILITY | 161,378 | 176,439 |
| OPERATIONS LOAN | 6,372,000 | 7,272,000 |
| FEDERAL EXCISE TAX LIABILITY | 0 | 18,424 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANTS | 1,552,851 | 0 | 1,498,460 | |
| FOUNDATION MANAGEMENT | 229,875 | 0 | 0 | |
| IT SUPPORT | 4,197 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 98,064 | 0 | 0 |