| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 4,850 | 3,395 | 1,455 |
| 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 Furniture - Ohio Desk | 2006-02-28 | 22,692 | 22,692 | SL | 5.000000000000 | 0 | 0 | ||
| 2006 Schalarship Picture & Re-frame | 2006-09-15 | 1,636 | 1,636 | SL | 5.000000000000 | 0 | 0 | ||
| 60" Pioneer Elite Pro-1540HD & installation | 2007-06-14 | 6,590 | 6,590 | SL | 5.000000000000 | 0 | 0 | ||
| Appliances - Home Appliance Co | 2006-04-01 | 2,012 | 2,012 | SL | 5.000000000000 | 0 | 0 | ||
| Carpet for new office buildout | 2006-04-01 | 14,492 | 14,492 | SL | 7.000000000000 | 0 | 0 | ||
| Conference Room Table & JD's Furniture | 2006-06-01 | 3,592 | 3,592 | SL | 5.000000000000 | 0 | 0 | ||
| Glass for convference room table | 2006-12-27 | 1,500 | 1,500 | SL | 5.000000000000 | 0 | 0 | ||
| Kitchen Furniture | 2006-04-01 | 380 | 380 | SL | 5.000000000000 | 0 | 0 | ||
| Mural | 2010-12-06 | 9,308 | 9,308 | SL | 7.000000000000 | 0 | 0 | ||
| Office Sign | 2006-06-19 | 2,306 | 2,306 | SL | 5.000000000000 | 0 | 0 | ||
| Old World Classics | 2006-08-09 | 5,586 | 2,293 | SL | 40.000000000000 | 140 | 0 | ||
| Ouitside Sign | 2006-08-01 | 480 | 480 | SL | 15.000000000000 | 0 | 0 | ||
| Passage of Time I, II, & III Art Pieces | 2007-05-29 | 4,164 | 4,164 | SL | 5.000000000000 | 0 | 0 | ||
| Pictures | 2006-07-25 | 2,426 | 2,426 | SL | 5.000000000000 | 0 | 0 | ||
| Reception Area - 4 Chairs | 2006-07-20 | 3,660 | 3,660 | SL | 5.000000000000 | 0 | 0 | ||
| Reception Area - Round Table (2) | 2006-10-06 | 1,482 | 1,482 | SL | 5.000000000000 | 0 | 0 | ||
| Reception Table & Two Lamps | 2006-07-27 | 440 | 440 | SL | 5.000000000000 | 0 | 0 | ||
| Schoeppner - Office Buildout | 2006-04-01 | 67,439 | 28,240 | SL | 40.000000000000 | 1,686 | 0 | ||
| Shelves in Utility Room (Schoeppner) | 2006-05-17 | 766 | 319 | SL | 40.000000000000 | 19 | 0 | ||
| Telephone System | 2020-07-30 | 4,616 | 285 | SL | 39.000000000000 | 118 | 0 | ||
| Website Redesign (A&G LLC) | 2009-09-16 | 1,950 | 1,950 | SL | 3.000000000000 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Mutual Funds | AT COST | 38,819,340 | 42,910,851 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Office Furniture - Ohio Desk | 22,692 | 22,692 | 0 | 0 |
| 2006 Schalarship Picture & Re-frame | 1,636 | 1,636 | 0 | 0 |
| 60" Pioneer Elite Pro-1540HD & installation | 6,590 | 6,590 | 0 | 0 |
| Appliances - Home Appliance Co | 2,012 | 2,012 | 0 | 0 |
| Carpet for new office buildout | 14,492 | 14,492 | 0 | 0 |
| Conference Room Table & JD's Furniture | 3,592 | 3,592 | 0 | 0 |
| Glass for convference room table | 1,500 | 1,500 | 0 | 0 |
| Kitchen Furniture | 380 | 380 | 0 | 0 |
| Mural | 9,308 | 9,308 | 0 | 0 |
| Office Sign | 2,306 | 2,306 | 0 | 0 |
| Old World Classics | 5,586 | 2,433 | 3,153 | 3,153 |
| Ouitside Sign | 480 | 480 | 0 | 0 |
| Passage of Time I, II, & III Art Pieces | 4,164 | 4,164 | 0 | 0 |
| Pictures | 2,426 | 2,426 | 0 | 0 |
| Reception Area - 4 Chairs | 3,660 | 3,660 | 0 | 0 |
| Reception Area - Round Table (2) | 1,482 | 1,482 | 0 | 0 |
| Reception Table & Two Lamps | 440 | 440 | 0 | 0 |
| Schoeppner - Office Buildout | 67,439 | 29,926 | 37,513 | 37,513 |
| Shelves in Utility Room (Schoeppner) | 766 | 338 | 428 | 428 |
| Telephone System | 4,616 | 403 | 4,213 | 4,213 |
| Website Redesign (A&G LLC) | 1,950 | 1,950 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 13,573 | 2,715 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Baxter Street Fund II | 1,790,983 | 1,762,737 | 2,090,725 |
| Berkshire Hedged Equity, LLC* | 2,101,764 | 2,095,338 | 2,012,187 |
| Berkshire SP Hedged Equity, LLC* | 2,410,909 | 2,004,977 | 1,102,277 |
| Patriot Software | 300,000 | 300,000 | 689,849 |
| Regent Street Appraisal Rights Fund | 20,379 | 0 | 0 |
| Regent Street Co-Investment Fund 2018-5 | 1,534,479 | 1,746,092 | 2,746,679 |
| Regent Street Co-Investment Fund 2021-1 | 1,129,548 | 2,235,207 | 2,741,067 |
| Regent Street Energy Opportunities Q, LLC | 281,580 | 1,105,808 | 1,616,041 |
| Regent Street Energy Opportunities Q-II * | 544,544 | 478,905 | 944,004 |
| Regent Street Global Private Equity WP, LLC | 569,448 | 506,642 | 872,858 |
| Regent Street Growth Equity Fund | 870,341 | 905,214 | 1,516,926 |
| Regent Street Healthcare Fund R | 835,195 | 866,155 | 1,619,739 |
| Regent Street Middle Market Buyout Fund C | 384,177 | 543,183 | 1,111,494 |
| Regent Street Middle Market Buyout Fund G | 654,630 | 688,720 | 1,298,644 |
| Regent Street Middle Market Buyout Fund J | 926,241 | 1,091,631 | 1,579,675 |
| Regent Street Opportunistic Real Estate, LLC | 176,675 | 144,566 | 429,639 |
| Regent Street Partners Fund 2022 | 201,434 | 291,863 | 348,828 |
| Regent Street Power Fund | 875,502 | 862,003 | 1,135,134 |
| Regent Street Real Estate Fund S | 342,187 | 500,238 | 729,841 |
| Regent Street Secondary Fund G | 483,760 | 424,867 | 621,561 |
| Regent Street Secondary Institutional Fund | 1,327,695 | 1,356,776 | 472,340 |
| Regent Street Secondary RV-II | 1,177,235 | 954,256 | 1,508,947 |
| Regent Street Special Situations | 25,113 | 24,323 | 31,167 |
| Regent Street Specialty Finance Fund VP | 613,019 | 214,644 | 365,224 |
| Riverside Capital Appreciation Fund | 192,513 | 127,564 | 95,251 |
| Savile Row Heathcare Hedged Equity | -8,958 | 0 | 0 |
| Tile Redi Mayfair, LLC | 713,009 | 657,800 | 729,109 |
| Regent Street Partners Fund 2023 | 0 | 70,975 | 81,735 |
| Berkshire Long/Short Strategies Fund, LLC | 0 | 567,452 | 536,641 |
| Holdbacks on LLC Investments | 0 | 0 | 14,991 |
| Description | Amount |
|---|---|
| Non-Deductible Expenses from PTP's | 4,929 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 28,286 | 0 | 28,286 | |
| Cleaning and Miscellaneous | 7,082 | 2,833 | 2,833 | |
| Copier Lease | 2,866 | 0 | 0 | |
| David Scholar Dinner | 15,448 | 0 | 15,448 | |
| Dues & Subscriptions | 457 | 0 | 457 | |
| Insurance | 10,933 | 10,933 | 0 | |
| Investment Expenses - K-1 | 90,603 | 90,603 | 0 | |
| Investment Management Fees | 275,803 | 275,803 | 0 | |
| Office Supplies | 2,903 | 1,452 | 1,451 | |
| Other Expenses - K-1 | 630,608 | 630,608 | 0 | |
| Payroll Service Fees | 1,986 | 497 | 0 | |
| Software License Fee | 11,971 | 0 | 11,971 | |
| Telephone | 3,854 | 964 | 1,927 | |
| Website | 1,227 | 0 | 1,227 | |
| Bank Service Charge | 1,396 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Dividends From PTP's | 310,384 | 310,384 | 310,384 |
| Interest From PTP's | 139,957 | 139,334 | 139,957 |
| Ordinary Income (Loss) From PTP's | 505,164 | 505,164 | 505,164 |
| Ordinary Income (Loss) from PTP's | 1,160,147 | 1,160,147 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional Fees | 9,095 | 2,729 | 2,729 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise | 57,000 | 0 | 0 | |
| Foreign Taxes | 29,092 | 29,092 | 0 | |
| Payroll Taxes | 31,540 | 9,462 | 18,681 |