| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MATTHEWS, CARTER & BOYCE | 23,530 | 0 | 23,530 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| GRANT LIFECYCLE MANAGER SOFTWARE | 2022-03-24 | 8,100 | 5,063 | 24.000000000000 | 3,037 | 0 | 8,100 |
| 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 | 2022-05-31 | 2,193 | 200DB | 5.000000000000 | 0 | 0 | |||
| OFFICE DESKS | 2022-07-19 | 1,172 | 200DB | 7.000000000000 | 0 | 0 | |||
| OFFICE FURNITURE | 2022-09-24 | 1,172 | 200DB | 7.000000000000 | 0 | 0 | |||
| COMPUTER | 2022-09-24 | 1,653 | 200DB | 5.000000000000 | 0 | 0 | |||
| COMPUTER | 2022-10-17 | 1,907 | 200DB | 5.000000000000 | 0 | 0 | |||
| COMPUTER FOR JAMIE | 2024-06-10 | 1,372 | 200DB | 5.000000000000 | 850 | 0 | |||
| COMPUTER - AAE | 2024-06-30 | 1,389 | 200DB | 5.000000000000 | 861 | 0 | |||
| CONFERENCE ROOM TABLE | 2024-05-14 | 2,687 | 200DB | 7.000000000000 | 1,650 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HIA - BOND ACCOUNT #L54-020133 | 661,103 | 948,467 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HIA - MANAGED ACCT #L54-002529/#300-022985 | 9,192,547 | 16,296,777 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARTNERSHIP-STEPSTONE VC OPP FUND & PB STRATEGIC PARTNERS | AT COST | 789,993 | 1,721,153 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER | 2,193 | 2,193 | 0 | |
| GRANT LIFECYCLE MANAGER SOFTWARE | 8,100 | 8,100 | 0 | |
| OFFICE DESKS | 1,172 | 1,172 | 0 | |
| OFFICE FURNITURE | 1,172 | 1,172 | 0 | |
| COMPUTER | 1,653 | 1,653 | 0 | |
| COMPUTER | 1,907 | 1,907 | 0 | |
| COMPUTER FOR JAMIE | 1,372 | 850 | 522 | |
| COMPUTER - AAE | 1,389 | 861 | 528 | |
| CONFERENCE ROOM TABLE | 2,687 | 1,650 | 1,037 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 85 | 0 | 85 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTANGIBLE ASSETS | 8,100 | 8,100 | 8,100 |
| LESS ACCUMULATED AMORTIZATION | -5,063 | -8,100 | -8,100 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE PREMIUMS | 1,129 | 0 | 1,129 | |
| INVESTMENT MANAGEMENT FEES | 255,210 | 255,210 | 0 | |
| ADMINISTRATIVE SERVICES | 11,162 | 0 | 11,162 | |
| COMPUTER SOFTWARE,SERVICES & EXPENSES | 11,093 | 0 | 11,093 | |
| WEBSITE | 4,683 | 0 | 4,683 | |
| POSTAGE | 172 | 0 | 172 | |
| TELEPHONE | 528 | 0 | 528 | |
| BOARD EXPENSES | 16,296 | 0 | 16,296 | |
| TRAINING AND EDUCATION | 5,929 | 0 | 5,929 | |
| OFFICE SUPPLIES & EXPENSE | 323 | 0 | 323 | |
| FAMILY ENGAGEMENT MATERIALS & EXPENSES | 2,015 | 0 | 2,015 | |
| MARKETING | 140 | 0 | 140 | |
| DUES & SUBSCRIPTIONS | 1,000 | 0 | 1,000 | |
| CONTRACTED SERVICES | 63 | 0 | 63 | |
| AMORTIZATION | 3,037 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP NET LOSS | -18,696 | -18,696 | -18,696 |
| TAX REFUND | 20,000 | 20,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PARTNERSHIP-STEPSTONE VC OPP FUND II LP | 90,448 | 0 |
| PB STRATEGIC PARTNERS | 15,781 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 19,499 | 0 | 19,499 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 16,388 | 0 | 16,388 | |
| FOREIGN TAX WITHHELD | 204 | 204 | 0 |