| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 12,525 | 3,256 | 9,268 |
| 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 |
|---|---|---|
| SEE ATTACHED (ATTACHMENT B) | 9,811,989 | 7,038,627 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED (ATTACHMENT C) | 3,235,309 | 3,344,579 | |
| INVSMT-DUE FROM WALLIN ENTITY | 161,227 | 161,227 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Description | Amount |
|---|---|
| CHANGE IN FUTURE GRANTS/SUPPORT | 1,577,066 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 17,464 | 4,368 | 13,098 | |
| PAYROLL TAXES | 9,193 | 2,298 | 6,895 | |
| MORGAN STANLEY REAL ESTATE V | 227 | 227 | ||
| CHURCHILL EQUITY & ESOP CAP PT | 834 | 834 | ||
| CHURCHILL CAPITAL PARTNERS IV | 70 | 70 | ||
| CHURCHILL ENVIRONMENTAL & INDU | 1,274 | 1,274 | ||
| LEGACY VENTURE IV, LLC | 42,413 | 42,413 | ||
| LEGACY VENTURE IV (QP), LLC | 24,964 | 24,964 | ||
| AFFINITY VENTURES V, L.P. | 6,675 | 6,675 | ||
| MORGAN STANLEY...ASIA III, LP | 29,943 | 29,943 | ||
| BENEFITS | 11,516 | 2,994 | 8,522 | |
| INVESTMENT INTEREST EXPENSE | 3,769 | 3,769 | ||
| BROKERAGE FEES | 95 | 95 | ||
| SECTION 179 DEDUCTION | 4 | 4 | ||
| LESS: WAGES ALLOCATION | -43,085 | -43,085 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| other income from pass through entities | 7,429 | 7,429 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CHURCHILL CAPITAL PARTNERS III | ||
| CHURCHILL CAPITAL PARTNERS IV | ||
| CHURCHILL EQUITY & ESOP CAPITA | 131,577 | 131,577 |
| MORGAN STANLEY REAL ESTATE FUN | ||
| LEGACY VENTURE IV, LLC | 630,000 | 330,000 |
| MORGAN STANLEY ASIA III | 463,488 | 250,829 |
| LEGACY VENTURE V (QP), LLC | 810,000 | 640,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 6,204 | 6,204 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 7,643 | 7,643 | ||
| FEDERAL TAXES | ||||
| STATE TAXES | 12 | 12 |