| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 35,840 | 25,088 | 10,182 | |
| AUDIT AND TAX PREPARATION | 28,000 | 19,600 | 8,400 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2023-12-31 | 61,652 | 49,464 | SL | 3.000000000000 | 3,037 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB - BRECKENRIDGE # 2513 - CORPORATE BONDS | 2,720,143 | 2,720,143 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB - COHO # 9986 - MANAGED EQUITIES | 3,136,842 | 3,136,842 |
| SCHWAB - POLEN # 2262 - MANAGED EQUITIES | 3,171,521 | 3,171,521 |
| SCHWAB - JENSEN # 5322 - MANAGED EQUITIES | 6,330,105 | 6,330,105 |
| BOSTON WALDEN # 9939 - MANAGED EQUITIES | 4,967,321 | 4,967,321 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEG PARTNERS OFFSHORE FUND, LTD | FMV | 5,697,519 | 5,697,519 |
| THE WEATHERFLOW OFFSHORE FUND I, LTD | FMV | 3,163,308 | 3,163,308 |
| RBC GLOBAL FFF STOCK FUND | FMV | 7,073,551 | 7,073,551 |
| IMPAX GLOBAL OPPORTUNITIES FUND, LP | FMV | 6,856,315 | 6,856,315 |
| MERCER PRIVATE INVESTMENT PARTNERS VI, LP | FMV | 1,103,204 | 1,103,204 |
| CHARLES SCHWAB - ACCESS | FMV | 8,600,301 | 8,600,301 |
| VANGUARD - MONEY MARKET FUND | FMV | 1,335,687 | 1,335,687 |
| ROSE AFFORDALE HOUSING REIT | FMV | 337,808 | 337,808 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 61,652 | 52,501 | 9,151 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 2,164 | 0 | 2,164 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 10,913 | 11,952 | 11,952 |
| INTEREST AND DIVIDENDS RECEIVABLE | 43,769 | 54,951 | 54,951 |
| OPERATING LEASE RIGHT-OF-USE ASSET | 103,686 | 384,422 | 384,422 |
| Description | Amount |
|---|---|
| DEFERRED EXCISE TAX | 56,194 |
| NON-TAXABLE LOSS ON LIMITED PARTNERSHIPS | 4 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 40,841 | 0 | 38,169 | |
| INSURANCE | 7,248 | 0 | 6,874 | |
| TELEPHONE | 7,173 | 0 | 6,079 | |
| POSTAGE | 855 | 0 | 855 | |
| WEBSITE DESIGN | 542 | 0 | 504 | |
| DUES AND MEMBERSHIPS | 24,578 | 0 | 22,911 | |
| OTHER PROGRAM SUPPORT | 12,206 | 0 | 12,206 | |
| HONORARIUM | 500 | 0 | 500 | |
| OTHER INVESTMENT DEDUCTIONS PASSED THROUGH FROM LIMITED PARTNERSHIPS | 165,171 | 165,171 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME PASSED THROUGH FROM LIMITED PARTNERSHIP | 3,170 | 3,170 | 3,170 |
| UNRELATED BUSINESS LOSS PASSTHOUGH FROM LIMITED PARTNERSHIP | -5,880 | -5,880 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN IN MARKET VALUE OF INVESTMENTS | 4,042,748 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX | 167,922 | 224,116 |
| OPERATING LEASE LIABILITY | 105,913 | 384,678 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 196,754 | 196,754 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 27,616 | 0 | 0 |