| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 14,605 | 10,224 | 4,381 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Office Furniture - Ohio Desk | 2006-02-28 | 22,692 | 22,692 | SL | 5.000000000000 | 0 | 0 | ||
| 2006 Schalarship Picture & Re-frame | 2006-09-15 | 1,636 | 1,636 | SL | 5.000000000000 | 0 | 0 | ||
| 60" Pioneer Elite Pro-1540HD & installation | 2007-06-14 | 6,590 | 6,590 | SL | 5.000000000000 | 0 | 0 | ||
| Appliances - Home Appliance Co | 2006-04-01 | 2,012 | 2,012 | SL | 5.000000000000 | 0 | 0 | ||
| Carpet for new office buildout | 2006-04-01 | 14,492 | 14,492 | SL | 7.000000000000 | 0 | 0 | ||
| Conference Room Table & JD's Furniture | 2006-06-01 | 3,592 | 3,592 | SL | 5.000000000000 | 0 | 0 | ||
| Glass for convference room table | 2006-12-27 | 1,500 | 1,500 | SL | 5.000000000000 | 0 | 0 | ||
| Kitchen Furniture | 2006-04-01 | 380 | 380 | SL | 5.000000000000 | 0 | 0 | ||
| Mural | 2010-12-06 | 9,308 | 9,308 | SL | 7.000000000000 | 0 | 0 | ||
| Office Sign | 2006-06-19 | 2,306 | 2,306 | SL | 5.000000000000 | 0 | 0 | ||
| Old World Classics | 2006-08-09 | 5,586 | 2,433 | SL | 40.000000000000 | 140 | 0 | ||
| Ouitside Sign | 2006-08-01 | 480 | 480 | SL | 15.000000000000 | 0 | 0 | ||
| Passage of Time I, II, & III Art Pieces | 2007-05-29 | 4,164 | 4,164 | SL | 5.000000000000 | 0 | 0 | ||
| Pictures | 2006-07-25 | 2,426 | 2,426 | SL | 5.000000000000 | 0 | 0 | ||
| Reception Area - 4 Chairs | 2006-07-20 | 3,660 | 3,660 | SL | 5.000000000000 | 0 | 0 | ||
| Reception Area - Round Table (2) | 2006-10-06 | 1,482 | 1,482 | SL | 5.000000000000 | 0 | 0 | ||
| Reception Table & Two Lamps | 2006-07-27 | 440 | 440 | SL | 5.000000000000 | 0 | 0 | ||
| Schoeppner - Office Buildout | 2006-04-01 | 67,439 | 29,926 | SL | 40.000000000000 | 1,686 | 0 | ||
| Shelves in Utility Room (Schoeppner) | 2006-05-17 | 766 | 338 | SL | 40.000000000000 | 19 | 0 | ||
| Telephone System | 2020-07-30 | 4,616 | 403 | SL | 39.000000000000 | 118 | 0 | ||
| Website Redesign (A&G LLC) | 2009-09-16 | 1,950 | 1,950 | SL | 3.000000000000 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Mutual Funds | AT COST | 37,449,605 | 44,008,002 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Office Furniture - Ohio Desk | 22,692 | 22,692 | 0 | 0 |
| 2006 Schalarship Picture & Re-frame | 1,636 | 1,636 | 0 | 0 |
| 60" Pioneer Elite Pro-1540HD & installation | 6,590 | 6,590 | 0 | 0 |
| Appliances - Home Appliance Co | 2,012 | 2,012 | 0 | 0 |
| Carpet for new office buildout | 14,492 | 14,492 | 0 | 0 |
| Conference Room Table & JD's Furniture | 3,592 | 3,592 | 0 | 0 |
| Glass for convference room table | 1,500 | 1,500 | 0 | 0 |
| Kitchen Furniture | 380 | 380 | 0 | 0 |
| Mural | 9,308 | 9,308 | 0 | 0 |
| Office Sign | 2,306 | 2,306 | 0 | 0 |
| Old World Classics | 5,586 | 2,573 | 3,013 | 3,013 |
| Ouitside Sign | 480 | 480 | 0 | 0 |
| Passage of Time I, II, & III Art Pieces | 4,164 | 4,164 | 0 | 0 |
| Pictures | 2,426 | 2,426 | 0 | 0 |
| Reception Area - 4 Chairs | 3,660 | 3,660 | 0 | 0 |
| Reception Area - Round Table (2) | 1,482 | 1,482 | 0 | 0 |
| Reception Table & Two Lamps | 440 | 440 | 0 | 0 |
| Schoeppner - Office Buildout | 67,439 | 31,612 | 35,827 | 35,827 |
| Shelves in Utility Room (Schoeppner) | 766 | 357 | 409 | 409 |
| Telephone System | 4,616 | 521 | 4,095 | 4,095 |
| Website Redesign (A&G LLC) | 1,950 | 1,950 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 4,910 | 982 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Baxter Street Fund II | 1,762,737 | 1,938,337 | 2,406,729 |
| Berkshire Hedged Equity, LLC* | 2,095,338 | 2,123,066 | 2,554,177 |
| Berkshire SP Hedged Equity, LLC* | 2,004,977 | 34,974 | 34,974 |
| Patriot Software | 300,000 | 300,000 | 689,849 |
| Regent Street Co-Investment Fund 2018-5 | 1,746,092 | 1,476,039 | 2,420,584 |
| Regent Street Co-Investment Fund 2021-1 | 2,235,207 | 2,666,035 | 3,573,162 |
| Regent Street Energy Opportunities Q, LLC | 1,105,808 | 556,401 | 476,094 |
| Regent Street Energy Opportunities Q-II * | 478,905 | 510,444 | 819,048 |
| Regent Street Global Private Equity WP, LLC | 506,642 | 435,720 | 679,140 |
| Regent Street Growth Equity Fund | 905,214 | 904,921 | 1,552,451 |
| Regent Street Healthcare Fund R | 866,155 | 1,037,878 | 1,724,666 |
| Regent Street Middle Market Buyout Fund C | 543,183 | 593,507 | 1,025,477 |
| Regent Street Middle Market Buyout Fund G | 688,720 | 589,227 | 1,072,220 |
| Regent Street Middle Market Buyout Fund J | 1,091,631 | 1,076,245 | 1,837,616 |
| Regent Street Opportunistic Real Estate, LLC | 144,566 | 149,835 | 376,172 |
| Regent Street Partners Fund 2022 | 291,863 | 414,728 | 584,228 |
| Regent Street Power Fund | 862,003 | 709,522 | 853,795 |
| Regent Street Real Estate Fund S | 500,238 | 652,166 | 893,196 |
| Regent Street Secondary Fund G | 424,867 | 367,642 | 527,499 |
| Regent Street Secondary Institutional Fund | 1,356,776 | 1,332,419 | 355,491 |
| Regent Street Secondary RV-II | 954,256 | 911,667 | 1,299,536 |
| Regent Street Special Situations | 24,323 | 17,866 | 22,522 |
| Regent Street Specialty Finance Fund VP | 214,644 | 122,381 | 170,579 |
| Riverside Capital Appreciation Fund | 127,564 | 1,983 | 0 |
| Tile Redi Mayfair, LLC | 657,800 | 601,918 | 537,425 |
| Regent Street Partners Fund 2023 | 70,975 | 392,436 | 435,881 |
| Berkshire Long/Short Strategies Fund, LLC | 567,452 | 1,911,110 | 1,927,673 |
| Baseline Fitness Mayfair, LLC | 0 | 1,045,914 | 1,043,737 |
| Regent Street Appraisal Rights Fund | 0 | 0 | 6,779 |
| Regent Street Co-Investment Fund 2023-1 | 0 | 649,998 | 776,187 |
| Regent Street Partners Fund 2024 | 0 | 77,550 | 89,784 |
| Description | Amount |
|---|---|
| Non-Deductible Expenses from PTP's | 5,427 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administration Expense | 764 | 764 | 0 | |
| Advertising | 4,238 | 0 | 4,238 | |
| Bank Service Charge | 2,971 | 0 | 0 | |
| Cleaning and Miscellaneous | 4,660 | 1,864 | 1,864 | |
| Copier Lease | 2,858 | 0 | 0 | |
| David Scholar Dinner | 15,500 | 0 | 15,500 | |
| Dues & Subscriptions | 1,207 | 0 | 1,207 | |
| Insurance | 2,299 | 2,112 | 0 | |
| Investment Expenses - K-1 | 31,329 | 31,329 | 0 | |
| Investment Management Fees | 313,553 | 313,553 | 0 | |
| Office Supplies | 2,970 | 1,485 | 1,485 | |
| Other Expenses - K-1 | 392,288 | 392,288 | 0 | |
| Payroll Service Fees | 2,156 | 539 | 0 | |
| Postage | 167 | 0 | 0 | |
| Software License Fee | 3,810 | 0 | 3,810 | |
| Telephone | 4,153 | 1,038 | 2,077 | |
| Website | 1,033 | 0 | 1,033 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Dividends From PTP's | 333,501 | 333,501 | 333,501 |
| Interest From PTP's | 192,237 | 192,204 | 192,237 |
| Ordinary Income (Loss) From PTP's | 63,032 | 63,032 | 63,032 |
| Ordinary Income (Loss) from PTP's | 316,294 | 316,294 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional Fees | 10,325 | 3,098 | 3,098 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise | 495,000 | 0 | 0 | |
| Foreign Taxes | 31,546 | 31,546 | 0 | |
| Payroll Taxes | 33,351 | 10,006 | 19,907 | |
| State Filing Fee | 200 | 0 | 0 |