| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Kreischer Miller Audit | 20,790 | 20,790 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Devon Building | 2014-06-01 | 2,971,337 | 480,739 | SL | 39.000000000000 | 59,781 | |||
| Building Equipment | 2014-06-01 | 19,002 | 19,002 | SL | 7.000000000000 | 0 | |||
| FYE 6/14 Computers | 2013-11-01 | 2,481 | 1,240 | SL | 5.000000000000 | 0 | |||
| FYE 6/14 Building Security Computer | 2014-06-01 | 7,234 | 7,234 | SL | 5.000000000000 | 0 | |||
| Devon Building Furniture | 2014-06-01 | 202,935 | 202,935 | SL | 7.000000000000 | 0 | |||
| FYE 6/14 Land Improvements | 2014-06-01 | 180,799 | 97,931 | SL | 15.000000000000 | 12,054 | |||
| 5 Year Building Property | 2014-06-01 | 155,516 | 155,516 | SL | 5.000000000000 | 0 | |||
| Security Camera System | 2014-11-01 | 4,095 | 4,095 | 150DB | 7.000000000000 | 0 | |||
| Devon Building Windows | 2014-07-25 | 18,240 | 3,724 | SL | 39.000000000000 | 468 | |||
| Exterior Signage | 2014-11-13 | 3,823 | 2,136 | 150DB | 15.000000000000 | 229 | |||
| 6/30/2105 Computer Equipment | 2014-12-30 | 8,262 | 8,262 | 150DB | 5.000000000000 | 0 | |||
| 6/30/2015 Video Camera - Studio | 2015-03-04 | 1,378 | 1,378 | 200DB | 7.000000000000 | 0 | |||
| 6/30/2015 Video Equipment | 2015-04-16 | 14,944 | 14,944 | SL | 7.000000000000 | 0 | |||
| FYE 6/16 1st Fl Reno | 2015-09-15 | 10,616 | 1,847 | SL | 39.000000000000 | 272 | |||
| FYE 6/16 Lobby Reno | 2015-11-01 | 35,975 | 6,109 | SL | 39.000000000000 | 923 | |||
| FYE 6/16 Lobby Furniture | 2015-11-01 | 14,690 | 13,641 | SL | 7.000000000000 | 1,049 | |||
| FYE 6/16 Patio Furniture | 2016-06-15 | 3,813 | 3,541 | SL | 7.000000000000 | 272 | |||
| FYE 6/16 Security Card Reader | 2016-02-26 | 5,030 | 5,030 | SL | 5.000000000000 | 0 | |||
| FYE 6/16 Fire Alarm | 2016-03-04 | 3,283 | 3,049 | SL | 7.000000000000 | 234 | |||
| FYE 6/16 Monument Sign | 2015-07-01 | 8,603 | 3,728 | SL | 15.000000000000 | 574 | |||
| FYE 6/16 Patio | 2015-12-01 | 5,584 | 2,418 | SL | 15.000000000000 | 372 | |||
| FYE 6/16 3D Computer & Scanner | 2016-06-30 | 2,665 | 2,665 | SL | 5.000000000000 | 0 | |||
| FYE 6/17 3D Printer | 2017-06-28 | 23,431 | 23,431 | SL | 5.000000000000 | 0 | |||
| FYE 6/17 Irrigation System | 2016-12-31 | 5,315 | 1,992 | SL | 15.000000000000 | 354 | |||
| FYE 6/18 Fence | 2018-01-25 | 15,612 | 4,554 | SL | 15.000000000000 | 1,041 | |||
| FYE 6/18 Refrigerator | 2018-06-25 | 1,203 | 709 | SL | 7.000000000000 | 172 | |||
| FYE 6/16 Security Cameras | 2018-06-25 | 1,270 | 1,048 | SL | 5.000000000000 | 222 | |||
| FYE 6/18 Bldg Improvements | 2018-06-25 | 192,889 | 19,990 | SL | 39.000000000000 | 4,946 | |||
| FYE 6/18 Computers | 2018-06-25 | 24,622 | 20,313 | SL | 5.000000000000 | 4,309 | |||
| FYE 6/18 Office Furniture | 2018-06-25 | 123,772 | 72,938 | SL | 7.000000000000 | 17,681 | |||
| FYE 6/19 Studio Fit Out | 2018-10-05 | 48,848 | 4,645 | SL | 39.000000000000 | 52 | |||
| FYE 6/19 Stillwater Fit Out | 2019-05-01 | 162,075 | 12,987 | SL | 39.000000000000 | 4,156 | |||
| FYE 6/19 Centric Fit Out | 2019-05-06 | 172,433 | 13,816 | SL | 39.000000000000 | 4,421 | |||
| FYE 6/19 Computer Equipment | 2019-01-01 | 47,155 | 33,009 | SL | 5.000000000000 | 9,431 | |||
| FYE 6/19 Office Furniture | 2018-12-28 | 2,508 | 1,253 | SL | 7.000000000000 | 359 | |||
| FYE 6/19 Studio Equipment | 2019-01-01 | 157,348 | 78,673 | SL | 7.000000000000 | 22,479 | |||
| FYE 6/19 Studio F&F | 2019-01-01 | 17,000 | 8,500 | SL | 7.000000000000 | 2,429 | |||
| FYE 6/19 2nd Floor Building Improvements | 2019-05-01 | 233,234 | 18,688 | SL | 39.000000000000 | 5,980 | |||
| FYE 6/20 B Riley Fit Out | 2019-07-01 | 108,506 | 8,230 | SL | 39.000000000000 | 2,782 | |||
| FYE 6/20 SpeakUp Improvements | 2020-01-01 | 54,828 | 3,456 | SL | 39.000000000000 | 1,406 | |||
| FYE 6/20 Lobby Renovation | 2020-05-01 | 24,170 | 1,317 | SL | 39.000000000000 | 620 | |||
| FYE 6/20 Computer Network Upgrade | 2019-09-01 | 19,322 | 9,661 | SL | 5.000000000000 | 3,864 | |||
| FYE 6/20 B Riley Lease | 2019-07-01 | 17,436 | 10,119 | SL | 5.170000000000 | 7,317 | |||
| FYE 6/23 BMar Bldg - Tenant | 2023-01-09 | 1,277,167 | SL | 39.000000000000 | 15,009 | ||||
| FYE 6/23 BMawr Tenant Sec Sys | 2023-01-09 | 8,396 | SL | 7.000000000000 | 600 | ||||
| FYE 6/23 Devon Bldg Improvements | 2022-12-30 | 36,278 | SL | 39.000000000000 | 504 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MS 030236 - Marketable Securities | 10,955,331 | 9,673,409 |
| The Vanguard Group Account - Marketable Securities | 1,226,975 | 4,436,525 |
| MS 030994 - Marketable Securities | 14,700,150 | 12,888,238 |
| MS 081801 - Marketable Securities | 7,273,761 | 11,814,999 |
| MS 081838 - Marketable Securities | 5,168,519 | 5,541,519 |
| MS 224473 - Marketable Securities | 10,570,213 | 11,428,222 |
| MS 229657 - Marketable Securities | 1,456,553 | 619,755 |
| MS 229658 - Marketable Securities | 3,907,475 | 3,974,902 |
| MS 229659 - Marketable Securities | 1,893,671 | 1,567,080 |
| FI 202613 - Marketable Securities | 4,188,635 | 3,925,477 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Learn Start I LP Interest | 1,457,002 | 2,247,428 | |
| Learn Start II LP Interest | 865,738 | 865,393 | |
| CGN Convertible Promissory Note | 30,000 | 30,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Headquarters Building | 2,822,408 | 603,467 | 2,218,941 | |
| Headquarters Building - Land | 858,824 | 0 | 858,824 | |
| Headquarters Building - Equipment | 19,002 | 19,002 | 0 | |
| Headquarters Building - Land Improvements | 219,736 | 127,383 | 92,353 | |
| Furniture & Fixtures | 645,980 | 612,503 | 33,477 | |
| FYE 6/19 Studio Fit Out | 48,848 | 48,848 | 0 | |
| FYE 6/19 Office Furniture | 2,508 | 1,612 | 896 | |
| FYE 6/19 Studio Equipment | 157,348 | 101,152 | 56,196 | |
| FYE 6/19 Computer Equipment | 47,155 | 42,440 | 4,715 | |
| FYE 6/19 Stillwater Fit Out | 162,075 | 17,143 | 144,932 | |
| FYE 6/19 Centric Fit Out | 172,433 | 18,237 | 154,196 | |
| FYE 6/19 Studio Sign and Awning | 0 | 0 | 0 | |
| FYE 6/19 Studio F&F | 17,000 | 10,929 | 6,071 | |
| FYE 6/20 B Riley Fit Out | 108,506 | 11,012 | 97,494 | |
| FYE 6/20 Computer Network Upgrade | 19,322 | 13,525 | 5,797 | |
| FYE 6/20 Speak Up Fit Out | 54,828 | 4,862 | 49,966 | |
| FYE 6/20 Lobby Reno | 21,770 | 1,937 | 19,833 | |
| FYE 6/23 Devon Building Improvements | 36,278 | 504 | 35,774 | |
| FYE 6/23 Bryn Mawr Building - Tenant | 1,277,167 | 15,009 | 1,262,158 | |
| FYE 6/23 B Mawr Security Sys - Tenant | 8,396 | 600 | 7,796 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Cozen O'Connor General Legal | 5,029 | 5,029 | ||
| Bank of America record Retention | 70 | 70 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Prepaids and Advances | 39,603 | 11,950 | 11,950 |
| Deposits | 8,863 | 0 | 0 |
| Other Intangibles - Net | 39,580 | 58,372 | 58,372 |
| Construction in Progress - Bryn Mawr Bldg | 963,109 | 1,555,724 | 1,555,724 |
| Construction in Progress - Bryn Mawr Land | 218,940 | 0 | 0 |
| Description | Amount |
|---|---|
| Net Capital Loss per Books | 917,215 |
| Schedule K-1 Amounts Not on Books | 291,927 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Background Checks | 71 | 71 | ||
| Bank Charges | 80 | 80 | ||
| Computer Software, Services & Equipment | 45,810 | 45,810 | ||
| Amortization | 18,158 | 18,158 | 0 | |
| Employee Education | 665 | 665 | ||
| Filing & License Fees | 76 | 76 | ||
| Insurance - Property & Liability | 24,063 | 3,402 | 20,661 | |
| Investment Management Fees | 461,376 | 412,015 | ||
| Janitorial | 29,723 | 14,169 | 15,554 | |
| Landscaping | 3,798 | 1,930 | 1,868 | |
| Nondeductible Amounts from MLP's | 6,234 | 6,234 | ||
| Marketing | 1,918 | 1,918 | ||
| Meals & Entertainment | 40,275 | 40,275 | ||
| Maintenance | 32,689 | 24,374 | 8,315 | |
| Office Supplies & Equipment | 6,382 | 6,382 | ||
| Payroll Service Fees | 2,759 | 2,759 | ||
| Portfolio Deductions | 255,472 | 255,472 | ||
| Postage | 724 | 724 | ||
| Program Services and Expense | 76,423 | 76,423 | ||
| Security Services | 2,589 | 1,304 | 1,285 | |
| Sewer Rent | 7,116 | 3,404 | 3,712 | |
| Snow Removal | 187 | 101 | 86 | |
| Subscriptions and Dues | 2,543 | 2,543 | ||
| Supplies | 2,226 | 2,226 | ||
| Telephone | 3,791 | 3,791 | ||
| Trash Removal | 1,622 | 844 | 778 | |
| Utilities | 44,261 | 8,000 | 36,261 | |
| Website Hosting & Operation | 11,051 | 11,051 | ||
| Studio Fit Out Abandonment | 44,151 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORDINARY BUSINESS INCOME - SCHEDULE K-1 | -146,585 | ||
| Studio Income - UBTI | 6,637 | ||
| Other Portfolio Income from Schedule K-1 | 16,975 | 16,975 | |
| Nontaxable Income from Schedule K-1 | 36,456 | 36,456 |
| Description | Amount |
|---|---|
| Prior Period Book Basis Adjustment | 103,997 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deposits | 6,650 | 6,650 |
| Deferred Tax Liability | 27,000 | 57,000 |
| Payroll Liabilities | -4,234 | 2,073 |
| Federal Excise Tax Payable | 43,344 | 19,741 |
| Due to Tenants | 36,938 | 7,823 |
| Due to Condo Association | 0 | 39,104 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Vanguard / Ascensus Retirement Plan | 4,013 | 4,013 | ||
| Balongue Design Designer | 663 | 663 | ||
| Seller + Drury Architect | 1,620 | 1,620 | ||
| The Harrison Group Legal | 440 | 440 | ||
| Nat'l College Credit Eval Course Evaluation | 5,875 | 5,875 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal income tax | 36,397 | 36,397 | ||
| Payroll tax | 87,367 | 87,367 | ||
| UC Tax | 3,341 | 3,341 | ||
| Property | 83,791 | 40,367 | 43,424 | |
| Foreign Withholding | 3,974 | 3,974 |