| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BALL BAKER LEAKE LLP | 91,989 | 0 | 86,989 | |
| AKAMINE OYADOMARI & KOSAKI CPAS INC | 9,189 | 0 | 9,189 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| COMPUTER SOFTWARE | 2013-06-24 | 3,229 | 5.000000000000 | 628 | 0 | 628 |
| 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 | 2008-12-15 | 8,945 | 7,686 | SL | 5.000000000000 | 1,259 | 0 | ||
| FURNITURE & FIXTURE | 2008-11-21 | 1,274 | 750 | SL | 7.000000000000 | 182 | 0 | ||
| EQUIPMENT | 2009-09-02 | 3,011 | 2,208 | SL | 5.000000000000 | 602 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2010-06-01 | 1,093,444 | 181,899 | SL | 15.000000000000 | 77,674 | 0 | ||
| FURNITURE & FIXTURE | 2010-06-15 | 93,377 | 34,906 | SL | 7.000000000000 | 14,716 | 0 | ||
| EQUIPMENT | 2010-06-15 | 24,980 | 13,530 | SL | 5.000000000000 | 6,104 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2011-07-01 | 6,873 | 622 | SL | 15.000000000000 | 458 | 0 | ||
| EQUIPMENT | 2011-12-29 | 2,247 | 449 | SL | 5.000000000000 | 449 | 0 | ||
| COMPUTER | 2013-03-06 | 3,718 | SL | 5.000000000000 | 620 | 0 | |||
| FURNITURE & FIXTURE | 2013-04-17 | 4,920 | SL | 7.000000000000 | 527 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STRATEGIC PRIVATE EQUITY FD II, LLC | AT COST | 4,485,390 | 4,485,390 |
| GLOBAL BALANCED INST TRUST I | AT COST | 132,768,803 | 132,768,803 |
| STRATEGIC PRIVATE EQUITY FD III, LP | AT COST | 6,341,850 | 6,341,850 |
| NORTHERN TRUST #9285 | AT COST | 65 | 65 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 8,945 | 8,945 | 0 | |
| FURNITURE & FIXTURE | 1,274 | 932 | 342 | |
| EQUIPMENT | 3,011 | 2,810 | 201 | |
| LEASEHOLD IMPROVEMENTS | 1,093,444 | 259,573 | 833,871 | |
| FURNITURE & FIXTURE | 93,377 | 49,622 | 43,755 | |
| EQUIPMENT | 24,980 | 19,634 | 5,346 | |
| LEASEHOLD IMPROVEMENTS | 6,873 | 1,080 | 5,793 | |
| EQUIPMENT | 2,247 | 898 | 1,349 | |
| COMPUTER | 3,718 | 620 | 3,098 | |
| FURNITURE & FIXTURE | 4,920 | 527 | 4,393 | |
| COMPUTER SOFTWARE | 3,229 | 628 | 2,601 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEBEVOISE & PLIMPTON LLP | 21,383 | 0 | 5,553 | |
| PITLUCK KIDO & AIPA LLLP | 773 | 0 | 773 | |
| CADES SCHUTTE LLP | 4,188 | 0 | 4,188 | |
| GOODSILL ANDERSON QUINN & STIFEL | 7,007 | 0 | 2,007 | |
| BRYAN CAVE LLP | 2,345 | 0 | 2,345 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 13,206 | 13,206 | 13,206 |
| SOFTWARE | 0 | 2,601 | 2,601 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAM EXPENSES | 132,451 | 0 | 132,451 | |
| DELAWARE FRANCHISE TAX | 786 | 778 | 0 | |
| OFFICE SUPPLIES | 3,142 | 0 | 3,142 | |
| PROPERTY EXPENSE | -773 | 0 | -773 | |
| UTILITIES | 11,536 | 3,692 | 7,844 | |
| REPAIRS AND MAINTENANCE | 5,804 | 0 | 5,804 | |
| ADMINISTRATIVE EXPENSES | 76,990 | 0 | 84,044 | |
| CONSULTING EXPENSE | 41,003 | 0 | 41,003 | |
| STRATEGIC PRIVATE EQUITY FUND II LLC | 0 | 83,033 | 0 | |
| STRATEGIC PRIVATE EQUITY FUND III LP | 0 | 227,444 | 0 | |
| POSTAGE AND DELIVERY | 404 | 0 | 404 | |
| AMORTIZATION | 628 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STRATEGIC PRIVATE EQUITY FUND III LP | 115,388 | 115,388 | 115,388 |
| STRATEGIC GLOBAL BALANCED INSTITUTIONAL TRUST I | 864 | 864 | 864 |
| STRATEGIC GLOBAL BALANCED INSTITUTIONAL TRUST I | 3,539,569 | 3,539,569 | 3,539,569 |
| STRATEGIC PRIVATE EQUITY FUND II LP | -83,033 | -83,033 | -83,033 |
| SPEF II (UBIT ADDBACK) | 2,512 | 2,512 | 2,512 |
| STRATEGIC PRIVATE EQUITY FUND III LP | -227,444 | -227,444 | -227,444 |
| UBIT INCOME FR LTD PARTNERSHIPS | 2,935 | 2,935 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 8,709,001 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PENSION PLAN PAYABLE | 2,073 | 0 |
| DEFERRED RENT BENEFITS | 54,969 | 59,249 |
| DEFERRED EXCISE TAX PAYABLE | 233,000 | 203,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MGMT FEES | 540,669 | 656,964 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 67,000 | 0 | 0 | |
| PAYROLL TAXES | 41,403 | 2,461 | 38,942 |