| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,433 | 4,433 |
| Contractor | Explanation |
|---|---|
| Bayertown Advisors | PROVIDE PHILANTROPIC IMPACT ADVISING, FUNDRAISING, AND STRATEGY FOR FOUNDATION EXECUTIVE MANAGEMENT. |
| 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 |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| RAYMOND JAMES INVESTMENTS | 6,063,047 | 6,463,723 |
| 315 F&B CORPORATE STOCK | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 1710 315 COLLECTIVE LLC | AT COST | 209,117 | 209,117 |
| 1720 KALEIDOS LLC | AT COST | 345,372 | 345,372 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| GARDEN OF THE GODS INITIATION | 8,500 | 8,500 | 8,500 |
| ST LOAN - 315 F&B | 0 | 2,009 | 2,009 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED GAIN/LOSS | 409,766 |
| CHANGE IN RESTRICTED NET ASSETS | 200,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENT | 15,656 | 15,656 | ||
| INVESTMENT ADVISORY FEES | 35,576 | 35,576 | ||
| MANAGEMENT FEES | 181,464 | 181,464 | ||
| LOSS - 315 COLLECTIVE LLC | 43,222 | -186 | 43,408 | |
| LOSS - ENTERPRISE PRODUCTS | 4,099 | 29 | 0 | |
| LOSS - KALEIDOS INVESTMENT GRO | 153,194 | 222,854 | 0 | |
| DUES & SUBSCRIPTIONS | 6,242 | 6,242 | ||
| OFFICE SUPPLIES | 57 | 57 | ||
| MEALS - 100% DEDUCTIBLE | 883 | 883 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME - KALEIDOS INVESTEMENT GR |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| PEAK EDUCATION | NONE | 60,000 | 56,354 | 2023-09 | 2028-09 | 16 PAYMENTS BEGINNING 12/01/2024 OF $3,870.65 | 150 % | NONE | PROGRAM RELATED INVESTMENT | NONE 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 1,932 | 1,932 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 9,586 |