| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 33,000 | 23,100 | 9,450 | |
| AUDIT AND TAX PREPARATION | 26,820 | 18,774 | 8,046 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER AND TELECOM EQUIPMENT | 2019-12-31 | 26,332 | 19,774 | SL | 3.000000000000 | 2,249 | 0 | ||
| OFFICE FURNISHINGS | 2011-12-31 | 27,442 | 27,442 | SL | 3.000000000000 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB - BRECKENRIDGE # 2513 - CORPORATE BONDS | 2,198,391 | 2,198,391 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB - COHO # 9986 - MANAGED EQUITIES | 4,547,922 | 4,547,922 |
| SCHWAB - POLEN # 2262 - MANAGED EQUITIES | 3,512,743 | 3,512,743 |
| SCHWAB - JENSEN # 5322 - MANAGED EQUITIES | 4,921,897 | 4,921,897 |
| BOSTON WALDEN # 9939 - MANAGED EQUITIES | 4,464,765 | 4,464,765 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEG PARTNERS OFFSHORE FUND, LTD | FMV | 6,282,053 | 6,282,053 |
| THE WEATHERFLOW OFFSHORE FUND I, LTD | FMV | 2,734,628 | 2,734,628 |
| RBC GLOBAL FFF STOCK FUND | FMV | 6,770,402 | 6,770,402 |
| IMPAX GLOBAL OPPORTUNITIES FUND, LP | FMV | 7,296,694 | 7,296,694 |
| MERCER PRIVATE INVESTMENT PARTNERS VI, LP | FMV | 675,081 | 675,081 |
| CHARLES SCHWAB - ACCESS | FMV | 8,295,783 | 8,295,783 |
| VANGUARD - MONEY MARKET FUND | FMV | 1,337,771 | 1,337,771 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER AND TELECOM EQUIPMENT | 26,332 | 22,023 | 4,309 | |
| OFFICE FURNISHINGS | 27,442 | 27,442 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 5,060 | 0 | 5,060 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 10,913 | 10,913 | 10,913 |
| INTEREST AND DIVIDENDS RECEIVABLE | 34,701 | 43,769 | 43,769 |
| OPERATING LEASE RIGHT-OF-USE ASSET | 171,909 | 103,686 | 103,686 |
| Description | Amount |
|---|---|
| DEFERRED EXCISE TAX | 66,681 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 25,147 | 0 | 25,041 | |
| INSURANCE | 7,187 | 0 | 7,569 | |
| TELEPHONE | 7,580 | 0 | 7,543 | |
| POSTAGE | 469 | 0 | 583 | |
| WEBSITE DESIGN | 1,157 | 0 | 856 | |
| DUES AND MEMBERSHIPS | 21,743 | 0 | 19,160 | |
| OTHER PROGRAM SUPPORT | 13,000 | 0 | 13,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME (LOSS) PASSED THROUGH FROM INVESTMENTS IN LIMITED PARTNERSHIPS | 315,372 | 315,372 | 315,372 |
| RETURN OF PRIOR YEAR GRANTS | 65,801 | 65,801 | |
| UNRELATED BUSINESS INCOME PASSED THROUGH FROM INVESTMENTS IN LP | -11,916 | -11,916 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN IN MARKET VALUE OF INVESTMENTS | 4,797,217 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX | 101,241 | 167,922 |
| OPERATING LEASE LIABILITY | 173,802 | 105,913 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 126,209 | 126,209 | 0 | |
| INVESTMENT ADVISORY FEES | 88,582 | 88,582 | 0 | |
| PROGRAM CONSULTING | 96,660 | 0 | 96,660 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 26,956 | 0 | 0 |