| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 32,883 | 16,442 | 24,026 |
| 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 EQUIPMENT | 2022-06-24 | 4,784 | 593 | SL | 3.000000000000 | 1,594 | 0 | ||
| OFFICE FURNITURE | 2023-12-01 | 7,750 | SL | 10.000000000000 | 65 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME MUTUAL FUNDS | 3,794,241 | 3,794,241 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| US EQUITITES | 2,121,160 | 2,121,160 |
| US EQUITY MUTUAL FUNDS | 3,299,157 | 3,299,157 |
| US EQUITY ALTERNATIVE PARTNERSHIPS | 3,554,191 | 3,554,191 |
| NON-US EQUITY MUTUAL FUNDS | 993,219 | 993,219 |
| NON-US EQUITY ALTERNATIVE PARTNERSHIPS | 5,927,814 | 5,927,814 |
| CLOSELY HELD EQUITIES | 979,621 | 979,621 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALTERNATIVE PARTNERSHIPS | FMV | 5,785,689 | 5,785,689 |
| PRIVATE EQUITY ALTERNATIVE PARTNERSHIPS | FMV | 5,183,503 | 5,183,503 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 4,784 | 2,187 | 2,597 | |
| OFFICE FURNITURE | 7,750 | 65 | 7,685 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FEDERAL UNRELATED BUSINESS INCOME TAX RECEIVABLE | 4,052 | 4,052 | 4,052 |
| INVESTMENT PARTNERSHIP REDEMPTIONS IN TRANSIT | 200,000 | 410,000 | 410,000 |
| FEDERAL NET INVESTMENT INCOME EXCISE TAX RECEIVABLE | 11,344 | 36,625 | 36,625 |
| PAYROLL WITHHOLDING RECEIVABLE | 1,468 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOD EXPENSES | 25,716 | 0 | 25,716 | |
| NFP ASSOCIATION AND TEO DUES/MEMBERSHIPS | 1,200 | 0 | 1,200 | |
| OTHER DUES AND SUBSCRIPTIONS | 18,499 | 0 | 18,449 | |
| MISC/OTHER EXPENSE | 483 | 0 | 483 | |
| NON-CAPITAL EQUIPMENT | 19,348 | 0 | 19,348 | |
| TRAINING AND DEVELOPMENT | 5,000 | 0 | 5,000 | |
| BANK CHARGES | 240 | 0 | 240 | |
| OFFICE SUPPLIES AND EXPENSE | 2,980 | 0 | 2,980 | |
| TELEPHONE AND TECHNOLOGY | 10,464 | 0 | 16,351 | |
| INSURANCE | 2,193 | 0 | 2,193 |
| Description | Amount |
|---|---|
| UNREALIZED APPRECIATION IN INVESTMENT PORTFOLIO | 2,565,284 |
| ROUNDING | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL NII TAX LIABILITY | 58,018 | 93,676 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT CUSTODIAL, CONSULTANT & MANAGEMENT | 373,282 | 373,282 | 0 | |
| HR/RETIREMENT/PAYROLL PROCESSING | 4,266 | 427 | 3,839 | |
| STRATEGIC PLANNING | 82,059 | 0 | 82,059 | |
| COMPUTER CONSULTING | 16,365 | 1,637 | 14,728 | |
| OTHER | 4,016 | 402 | 3,614 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL NII EXCISE TAX | 15,719 | 0 | 0 | |
| PAYROLL TAX | 17,604 | 1,760 | 15,844 | |
| DEFERRED FEDERAL NII EXCISE TAX | 35,658 | 0 | 0 |