| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LarsonAllen | 10,270 | 7,703 | 0 | 2,567 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| The income and deductions from Liberty Lake Land Company LLC are reported on Form 990-T as unrelated business taxable income pursuant to Internal Revenue Code Section 512(b)(4). |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DIMENSIONAL FUND ADVISORS | AT COST | 1,273,492 | 1,359,206 |
| JP Morgan High Yield Fund | AT COST | 1,277,305 | 1,377,715 |
| PIMCO Commodity Real Return Strat Inst | AT COST | 1,377,297 | 1,831,348 |
| Blackstone Partners Offshore Fund Ltd. | AT COST | 2,469,073 | 2,906,448 |
| Dodge & Cox International Stock Fund | AT COST | 4,323,348 | 3,695,767 |
| T. Rowe Price Large Cap Growth | AT COST | 3,704,370 | 4,548,930 |
| BCM Small Cap Value Fund, LLLP | AT COST | 655,349 | 829,442 |
| Dodge & Cox Income Fund | AT COST | 1,383,268 | 1,429,887 |
| Dodge & Cox Stock Fund | AT COST | 4,113,396 | 4,313,943 |
| Rainier Small/Mid Cap Equity Portfolio | AT COST | 554,510 | 728,285 |
| EuroPacific Growth Fund A | AT COST | 3,086,935 | 3,666,601 |
| Aurora Offshore Fund Ltd. | AT COST | 1,593,592 | 2,910,589 |
| Walla Walla Country Club | AT COST | 100 | 100 |
| Liberty Lake Land Company LLC | AT COST | 602,952 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 9,929 | 8,949 | 980 | 980 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Various miscellaneous expenses | 1,038 | 1,038 | ||
| Tech software system | 14,748 | 14,748 | ||
| Office Expenses | 1,627 | 1,627 | ||
| Less: inv. exp. reported on Form 990-T | -29,850 | |||
| Investment expenses from LLLC K-1 | 29,850 | |||
| Interest exp deferred compensation | 424 | |||
| Insurance | 2,257 | 2,257 | ||
| Dues | 901 | 901 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | -56,874 | 9,002 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Federal excise tax payable | 703 | 1,786 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Wurts & Associates | 26,494 | 26,494 | 0 | 0 |
| Randall & Hurley | 125 | 125 | 0 | 0 |
| BCM Small Cap Value Fd - Mgmt Fees | 9,840 | 9,840 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 4. Less: R.E. taxes reported on 990-T | 39,568 | |||
| 3. Real estate taxes from LLLC K-1 | 39,568 | |||
| 2. Excise Tax on Net Investment Income | 10,886 | |||
| 1. Foreign Tax Expense | 9,027 | 9,027 |