| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 20,570 | 10,285 | 10,285 |
| Person Name | Explanation |
|---|---|
| Seldon Capital LP | management fees |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Publicly Traded Securitie | 1,150,000 | 1,142,846 | 7,154 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JPMORGAN CHASE CO NOTE | 249,636 | 249,636 |
| MORGAN STANLEY MTN CALL MAKE WHOLE | 198,816 | 198,816 |
| ERP OPER LTD PARTNERSHIP NOTE | 196,233 | 196,233 |
| METLIFE INC NOTE CALL MAKE WHOLE | 197,322 | 197,322 |
| BK OF AMERICA CORP SER M MTN | 99,140 | 99,140 |
| COMCAST CORP NEW NOTE CALL MAKE WHOLE | 196,252 | 196,252 |
| BAXTER INTL INC NOTE CALL MAKE WHOLE | 190,498 | 190,498 |
| PUBLIC SVC ELEC GAS CO SER L MTN | 189,859 | 189,859 |
| VERIZON COMMUNICATIONS INC | 99,733 | 99,733 |
| BP CAP MKTS P L C NOTE CALL MAKE WHOLE | 194,289 | 194,289 |
| NATIONAL RURAL UTILS COOP FIN BOND | 97,197 | 97,197 |
| FEDEX CORP NOTE CALL MAKE WHOLE | 97,128 | 97,128 |
| GOLDMAN SACHS GROUP INC NOTE | 95,657 | 95,657 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DBX ETF TR XTRACK HRVST CSI | 592,585 | 592,585 |
| VANGUARD DEVELOPED MARKETS INDEX FUND | 5,254,678 | 5,254,678 |
| VANGUARD WORLD FDS VANGUARD CONSUMER | 19,096 | 19,096 |
| VANGUARD INDEX FDS VANGUARD TOTAL | 11,113,283 | 11,113,283 |
| FIDELITY LOW DURATION BOND FACTOR | 75,990 | 75,990 |
| SPDR BLOOMBERG CONVERTIBLE | 43,290 | 43,290 |
| BROOKFIELD RENEWABLE CORP CLASS A | 205,647 | 205,647 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Private Equity Other | AT COST | 13,136,848 | 13,686,425 |
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Consulting | 1,168 | 1,168 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Promissory Note Receivable | 500,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other Expenses | 4,272 | 3,761 | ||
| Accrued Income on Investments | 8,743 | 8,743 | ||
| Bad Debt Expense | 500,000 | |||
| Impairment of Investment | 505,794 |
| Description | Amount |
|---|---|
| Net Unrealized Gain | 2,785,310 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Accrued Liabilities | 224 | |
| Deferred Tax Liability | 27,000 | 66,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other Management Fees | 83,090 | 83,090 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Taxes Paid | 2,411 | 2,411 | ||
| Excise Taxes | 51,000 |