| Category | Amount |
|---|---|
| NONE | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE | 2020-12-15 | 122,398 | 67,026 | SL | 7.000000000000 | 17,485 | 0 | ||
| FURNITURE | 2020-10-01 | 108,212 | 61,836 | SL | 7.000000000000 | 15,459 | 0 | ||
| IT/AV RENOVATIONS | 2021-03-25 | 27,000 | 6,300 | SL | 15.000000000000 | 1,800 | 0 | ||
| IT/AV SYSTEMS | 2021-06-17 | 18,292 | 3,962 | SL | 15.000000000000 | 1,219 | 0 | ||
| OFFICE - TDA | 2020-10-05 | 324,255 | 86,468 | SL | 15.000000000000 | 21,617 | 0 | ||
| OFFICE - IT INFRASTRUCTURE | 2020-10-05 | 30,077 | 8,020 | SL | 15.000000000000 | 2,005 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2020-12-21 | 1,300 | 326 | SL | 15.000000000000 | 87 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2021-08-13 | 3,190 | 674 | SL | 15.000000000000 | 213 | 0 | ||
| FURNITURE | 2021-12-14 | 4,518 | 1,828 | SL | 7.000000000000 | 645 | 0 | ||
| COMPUTER EQUIPMENT | 2023-06-14 | 6,285 | 1,197 | SL | 7.000000000000 | 898 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2023-04-17 | 11,010 | 1,040 | SL | 15.000000000000 | 734 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2023-10-16 | 7,340 | 449 | SL | 15.000000000000 | 489 | 0 | ||
| APPLIANCE | 2024-11-14 | 2,127 | SL | 7.000000000000 | 279 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VBIRX | 1,437,285 | 1,408,627 |
| BSV | 7,400,111 | 7,622,075 |
| DFCF | 8,856,003 | 9,059,903 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DFVQX | 4,459,284 | 7,421,106 |
| DFCEX | 2,601,968 | 3,675,738 |
| DFLVX | 1,807,709 | 3,679,284 |
| VEA | 2,978,819 | 4,760,225 |
| VOT | 1,868,809 | 4,349,561 |
| VUG | 1,252,407 | 2,721,787 |
| AVUV | 4,309,795 | 5,604,634 |
| IVV | 8,601,221 | 13,390,016 |
| DFEM | 251,030 | 361,269 |
| DFLV | 474,512 | 560,682 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FITZROY HEALTH HOLDINGS LLC | AT COST | 316,919 | 724,838 |
| ANCORA CATALYST SPV I LP | AT COST | 927,420 | 246,002 |
| ORANGE GROVE BIO LLC | AT COST | 395,473 | 499,875 |
| EGATEWAY CAPITAL PARTNERS II, L.P. | AT COST | 306,280 | 336,908 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE | 122,398 | 84,511 | 37,887 | 37,887 |
| FURNITURE | 108,212 | 77,295 | 30,917 | 30,917 |
| IT/AV RENOVATIONS | 27,000 | 8,100 | 18,900 | 18,900 |
| IT/AV SYSTEMS | 18,292 | 5,181 | 13,111 | 13,111 |
| OFFICE - TDA | 324,255 | 108,085 | 216,170 | 216,170 |
| OFFICE - IT INFRASTRUCTURE | 30,077 | 10,025 | 20,052 | 20,052 |
| LEASEHOLD IMPROVEMENTS | 1,300 | 413 | 887 | 887 |
| LEASEHOLD IMPROVEMENTS | 3,190 | 887 | 2,303 | 2,303 |
| FURNITURE | 4,518 | 2,473 | 2,045 | 2,045 |
| COMPUTER EQUIPMENT | 6,285 | 2,095 | 4,190 | 4,190 |
| LEASEHOLD IMPROVEMENTS | 11,010 | 1,774 | 9,236 | 9,236 |
| LEASEHOLD IMPROVEMENTS | 7,340 | 938 | 6,402 | 6,402 |
| APPLIANCE | 2,127 | 279 | 1,848 | 1,848 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 5,790 | 5,790 | 5,790 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSE | 31,619 | 0 | 0 | |
| NONDEDUCTIBLE EXPENSES - VARIOUS K-1S | 1,884 | 0 | 0 | |
| ORDINARY LOSS - FITZROY HEALTH HOLDINGS, LLC | 24,729 | 0 | 0 | |
| ORDINARY LOSS - ORANGE GROVE BIO, LLC | 4,559 | 0 | 0 | |
| ORDINARY LOSS - EGATEWAY CAPITAL PARTNERS II, LP | 6,610 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 21 | 21 | 21 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON DONATION OF STOCK | 911,455 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES - VARIOUS K-1S | 5,587 | 5,587 | 0 | |
| ADVISORY MANAGEMENT SERVICE - TRUEPOINT WEALTH COUNSEL, LLC | 195,456 | 195,456 | 0 | |
| CONSULTING FEE | 165,920 | 0 | 24,888 | |
| OTHER PROFESSIONAL FEES | 2,671 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TREASURER, STATE OF OHIO FILING FEE | 200 | 0 | 0 | |
| UNITED STATES TREASURY, 990-PF ESTIMATE | 24,400 | 0 | 0 | |
| UNITED STATES TREASURY, 990-PF BALANCE DUE | 9,182 | 0 | 0 |