| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 29,928 | 4,489 | 4,489 | 25,439 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| C&E - COMPUTER & EQUIPMENT | 2019-01-01 | 5,849 | 4,679 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DINNING ROOM TABLES | 2019-01-01 | 1,037 | 829 | SL | 5.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE | 2019-01-01 | 2,973 | 2,379 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 10 STANDING DESKS | 2019-01-01 | 4,253 | 3,403 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ADVANTAGE FLOORING | 2019-01-01 | 4,694 | 1,877 | SL | 10.000000000000 | 0 | 0 | 0 | |
| PAINTING & ELECTRIC | 2019-01-01 | 4,147 | 1,659 | SL | 10.000000000000 | 0 | 0 | 0 | |
| HOT WATER DISPENSER | 2019-01-01 | 435 | 435 | SL | 3.000000000000 | 0 | 0 | 0 | |
| FLOORING FOR OFFICE | 2019-01-01 | 3,958 | 1,584 | SL | 10.000000000000 | 0 | 0 | 0 | |
| NEW LAPTOP | 2019-04-10 | 2,299 | 1,725 | SL | 5.000000000000 | 460 | 0 | 0 | |
| DESKTOP COMPUTER | 2019-05-14 | 1,274 | 935 | SL | 5.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE | 2023-11-06 | 13,781 | SL | 10.000000000000 | 229 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD SMALL CAP GROWTH ETF | 862,978 | 862,978 |
| VANGUARD SMALL CAP VALUE ETF | 2,804,812 | 2,804,812 |
| VANGUARD TOTAL INTL STOCK INDEX FUND ETF | 2,489,165 | 2,489,165 |
| VANGUARD TOTAL STOCK MARKET ETF | 12,283,164 | 12,283,164 |
| BLOOMBOARD, INC SER A2 PFD | 127,686 | 15,000 |
| EDSURGE SER A PFD | 65,255 | 0 |
| EMICS, INC. SERIES A PFD STOCK (INFORMEDK12) | 70,007 | 140,000 |
| FORUS, INC. PREFERRED STOCK | 42,274 | 60,720 |
| MODERN GUILD PFD STOCK | 25,000 | 25,000 |
| OPMOSYS, INC PFD | 25,000 | 5,000 |
| PATHSOURCE, INC. PFD STOCK | 25,000 | 0 |
| RAISE LABS INC, SERIES A | 46,718 | 0 |
| SWING EDU | 100,000 | 200,000 |
| TEACHFX, INC PREFERRED STOCK | 25,000 | 160,789 |
| WISEBANYAN HOLDINGS SERIES A PREFERRED STOCK | 25,559 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARTNERSHIP - REACH, LP | FMV | 66,645 | 66,645 |
| PARTNERSHIP - REACH II, LP | FMV | 142,101 | 142,101 |
| PARTNERSHIP - REACH III, LP | FMV | 601,993 | 601,993 |
| PARTNERSHIP - REACH IV, LP | FMV | 21,830 | 21,830 |
| PARTNERSHIP - SONEN | FMV | 109,605 | 109,605 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| NEW LAPTOP | 2,299 | 2,185 | 114 | |
| OFFICE FURNITURE | 13,781 | 229 | 13,552 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 35,164 | 0 | 0 | 35,164 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 0 | 8,650 | 8,650 |
| OPERATING RIGHT OF USE ASSETS | 0 | 169,591 | 169,591 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPANY EVENT | 17,477 | 0 | 0 | 17,477 |
| CREDIT LOSS EXPENSES | 85,000 | 0 | 0 | 0 |
| INSURANCE | 9,352 | 0 | 0 | 9,352 |
| INVESTMENT EXPENSES | 0 | 4,425 | 4,425 | 0 |
| K-1 DEDUCTIONS | 0 | 40,207 | 40,207 | 0 |
| LEASE EXPENSE | 4,144 | 0 | 0 | 4,144 |
| MARKETING | 74,820 | 0 | 0 | 74,820 |
| OFFICE EXPENSES | 206,887 | 0 | 0 | 175,060 |
| PROGRAM EVENT | 427,432 | 0 | 0 | 427,432 |
| RESEARCH | 240,526 | 0 | 0 | 240,526 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SONEN GLOBAL | -490 | -490 | |
| LOSS ON DISPOSAL ASSETS | -10,841 | 0 | |
| OTHER INCOME | 16,101 | 0 | |
| ESCROW PAYMENT | 825 | 825 | 825 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 2,526,416 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARDS | 29,365 | 51,550 |
| OPERATING LEASE LIABILITY | 0 | 173,735 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WEB DEVELOPMENT | 353,950 | 0 | 0 | 353,950 |
| EXTERNAL CONTRACTORS | 442,785 | 0 | 0 | 442,785 |
| GAME DEVELOPMENT | 40,000 | 0 | 0 | 40,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 240 | 0 | 0 | 240 |
| PAYROLL TAXES | 188,385 | 0 | 0 | 188,385 |
| FOREIGN TAXES | 0 | 8,543 | 8,543 | 0 |
| EXCISE TAX | 9,500 | 0 | 0 | 0 |