| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 49,215 | 7,382 | 7,382 | 41,833 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| NEW LAPTOP | 2019-04-10 | 2,299 | 2,185 | SL | 5.000000000000 | 114 | 0 | 0 | |
| OFFICE FURNITURE | 2023-11-06 | 13,781 | 229 | SL | 10.000000000000 | 1,379 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD SMALL CAP GROWTH ETF | 1,005,348 | 1,005,348 |
| VANGUARD SMALL CAP VALUE ETF | 3,149,261 | 3,149,261 |
| VANGUARD TOTAL INTL STOCK INDEX FUND ETF | 2,615,197 | 2,615,197 |
| VANGUARD TOTAL STOCK MARKET ETF | 15,207,535 | 15,207,535 |
| BLOOMBOARD, INC SER A2 PFD | 127,686 | 15,000 |
| EDSURGE SER A PFD | 65,256 | 0 |
| EMICS, INC. SERIES A PFD STOCK (INFORMEDK12) | 70,007 | 101,000 |
| FORUS, INC. PREFERRED STOCK | 42,275 | 60,700 |
| MODERN GUILD PFD STOCK | 25,000 | 25,000 |
| OPMOSYS, INC PFD | 25,000 | 5,000 |
| PATHSOURCE, INC. PFD STOCK | 25,000 | 0 |
| RAISE LABS INC, SERIES A | 46,718 | 0 |
| SWING EDU | 99,998 | 191,271 |
| TEACHFX, INC PREFERRED STOCK | 25,000 | 160,789 |
| WISEBANYAN HOLDINGS SERIES A PREFERRED STOCK | 25,559 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARTNERSHIP - REACH, LP | FMV | 62,528 | 62,528 |
| PARTNERSHIP - REACH II, LP | FMV | 155,906 | 155,906 |
| PARTNERSHIP - REACH III, LP | FMV | 636,458 | 636,458 |
| PARTNERSHIP - REACH IV, LP | FMV | 57,557 | 57,557 |
| PARTNERSHIP - SONEN GLOBAL | FMV | 121,075 | 121,075 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| NEW LAPTOP | 2,299 | 2,299 | 0 | |
| OFFICE FURNITURE | 13,781 | 1,608 | 12,173 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,608 | 0 | 0 | 2,608 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 8,650 | 8,650 | 8,650 |
| OPERATING RIGHT OF USE ASSETS | 169,591 | 284,890 | 284,890 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPANY EVENT | 36,335 | 0 | 0 | 36,335 |
| INSURANCE | 11,401 | 0 | 0 | 6,473 |
| K-1 DEDUCTIONS | 0 | 40,208 | 40,208 | 0 |
| MARKETING | 141,370 | 0 | 0 | 141,370 |
| OFFICE EXPENSES | 153,428 | 0 | 0 | 147,265 |
| PROGRAM EVENT | 265,502 | 0 | 0 | 265,502 |
| RESEARCH | 111,876 | 0 | 0 | 111,876 |
| DUE & SUBSCRIPTIONS | 971 | 0 | 0 | 971 |
| GRANT FEES | 200 | 0 | 0 | 200 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| REACH III, LP | 2 | 2 | |
| SONEN GLOBAL | 451 | 451 | |
| OTHER INCOME | 18,433 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 3,165,295 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OPERATING LEASE LIABILITY | 173,735 | 290,676 |
| EXCISE TAX PAYABLE | 0 | 91,536 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WEB DEVELOPMENT | 379,080 | 0 | 0 | 379,080 |
| EXTERNAL CONTRACTORS | 243,917 | 0 | 0 | 243,917 |
| GAME DEVELOPMENT | 10,000 | 0 | 0 | 10,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 175,728 | 0 | 0 | 175,728 |
| FOREIGN TAXES | 0 | 6,440 | 6,440 | 0 |
| EXCISE TAX | 47,766 | 0 | 0 | 47,766 |