| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 39,394 | 19,697 | 19,697 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Depreciation Expense | 16,291 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| passthrough k-1 capital gain | P | 1,569,834 | 1,569,834 | |||||||
| passthrough k-1 capital gain - ubi | P | 91,406 | 91,406 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MIT Private Equity II Fund | FMV | 25,230 | 25,230 |
| MA Investors Fund 1, LLC | FMV | 1,183,942 | 1,183,942 |
| Metropolitan Real Estate Partners 2008 Distressed Co-Investment Fund, LP | FMV | 0 | 0 |
| Tiff Keystone Fund | FMV | 120,388,900 | 120,388,900 |
| Tiff Centerstone Fund | FMV | 0 | 0 |
| GMO Forestry Fund 7 | FMV | 0 | 0 |
| Vanguard Int'l Equity Index | FMV | 19,729,116 | 19,729,116 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 138,961 | 92,662 | 46,299 | 46,299 |
| Computers and Software | 30,110 | 22,317 | 7,793 | 7,793 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Operating Lease Right of Use Asset | 671,480 | 541,181 | 541,181 |
| Description | Amount |
|---|---|
| Difference Between Book and Tax/K-1 Inc | 731,516 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| equipment rental/maintenance | 43,504 | 43,504 | ||
| insurance | 14,623 | 14,623 | ||
| bank charges | 50 | 50 | ||
| DCA Expense - Chronic Care | 1,000 | 1,000 | ||
| DCA Expense - Other | 210,164 | 210,164 | ||
| membership dues | 34,817 | 34,817 | ||
| postage & delivery | 31 | 31 | ||
| supplies | 35,381 | 35,381 | ||
| telecommunications | 7,794 | 7,794 | ||
| passthrough k-1 expenses | 2,122,021 | 1,962,060 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Passthrough K-1 Income | 4,325,425 | 4,351,361 | |
| Passthrough K-1 tax exempt Income |
| Description | Amount |
|---|---|
| Unrealized Gain in Value of Assets | 14,452,156 |
| Returned Grants | 235,253 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deferred Federal Excise Tax | 190,271 | 234,136 |
| Operating Lease Liabilities | 754,768 | 615,057 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management | 60,683 | 60,683 | ||
| Other Professional Fees | 24,869 | 24,869 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 148,745 | |||
| Payroll Taxes | 63,932 | 63,932 |