| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Kupstas & Kupstas | 7,970 | 0 | 0 | 0 |
| 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 Construction | 2005-03-17 | 256,257 | 57,496 | SL | 39.0000 | 6,571 | |||
| Office Design | 2005-01-04 | 17,850 | 4,122 | SL | 39.0000 | 458 | |||
| Murals, Prints & Fountain | 2005-01-27 | 10,783 | 2,461 | SL | 39.0000 | 276 | |||
| Wallcoverings | 2004-10-12 | 2,167 | 518 | SL | 39.0000 | 56 | |||
| Door Alarm System | 2004-11-15 | 2,777 | 1,696 | SL | 15.0000 | 185 | |||
| Office Improvements | 2005-04-04 | 21,971 | 4,927 | SL | 39.0000 | 563 | |||
| Art Design | 2005-05-11 | 2,083 | 460 | SL | 39.0000 | 53 | |||
| Office Construction | 2005-06-30 | 22,164 | 4,828 | SL | 39.0000 | 568 | |||
| Artwork on walls | 2007-07-19 | 450 | 411 | SL | 7.0000 | 39 | |||
| Professional Camera | 2009-05-06 | 850 | 793 | SL | 5.0000 | 57 | |||
| Television | 2010-04-09 | 360 | 270 | SL | 5.0000 | 72 | |||
| Dell Laptop | 2010-11-17 | 843 | 521 | SL | 5.0000 | 169 | |||
| Printer/Copy/Fax (3) | 2010-11-10 | 1,524 | 966 | SL | 5.0000 | 305 | |||
| Television | 2011-01-15 | 1,078 | 648 | SL | 5.0000 | 216 | |||
| Desktop Computers | 2011-05-27 | 2,732 | 1,411 | SL | 5.0000 | 546 | |||
| Software | 2011-06-30 | 142 | 118 | SL | 3.0000 | 24 | |||
| Network Server | 2011-07-12 | 3,740 | 1,870 | SL | 5.0000 | 748 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Vanguard Intermed Term C | 101,533 | 103,750 |
| Energy Transfer Partners5.95% 2/1/2015 | 35,152 | 35,115 |
| John Deere Cap .875% 4/17/2015 | 35,051 | 35,044 |
| Regency Centers LP 5.25% 8/01/2015 | 41,054 | 40,990 |
| Transatlantic Hldgs 3.75% 12/14/2015 | 31,394 | 31,104 |
| Caterpillar Financial SE 2/28/2016 | 35,060 | 35,038 |
| Wells Fargo Co Var 7/20/2016 | 45,181 | 45,139 |
| Realty Inc Corp 5.95% 9/15/.2016 | 32,485 | 32,351 |
| Fmc Tech Inc 2.0% 10/01/2017 | 29,775 | 29,785 |
| Citigroup Inc Var 5/15/2018 | 41,277 | 41,321 |
| Merck Co Inc | 55,182 | 55,093 |
| Prudential Financial Inc | 30,264 | 30,181 |
| Verizon Comm Var 9/14/2018 | 41,766 | 41,610 |
| Bank of America Corp 1/ 15/2019 | 45,518 | 45,639 |
| Morgan Stanley Var 1/24/2019 | 45,367 | 45,089 |
| Jp Morgan Chase Co Var 1/28/2019 | 45,044 | 45,000 |
| US Bancorp Var 4/25/2019 | 40,053 | 40,000 |
| American Express Credit var 8/15/2019 | 35,109 | 34,746 |
| Lowes Co Inc Var 9/10/2019 | 45,052 | 45,081 |
| Bank of NY mellon Var 9/11/2019 | 55,058 | 54,921 |
| Proctor Gamble Co Var 11/01/2019 | 30,000 | 30,085 |
| Bb T Corporation | 45,050 | 44,987 |
| Bank of Montreal Var 4/09/2018 | 50,277 | 50,210 |
| Royal Bank of Canada Var 3/15/2019 | 45,166 | 45,333 |
| Toronto Dominion Bank Var 7/02/2019 | 55,122 | 54,976 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 210 Occidental Petro Corp | 15,618 | 16,928 |
| 570 Onebeacon Ins Grp | 8,818 | 9,234 |
| 690 Public Storage 5.9 prfd stk | 17,299 | 17,443 |
| 330 Public Storage 6.875% prfd stk | 8,446 | 8,577 |
| 250 Philip Morris Intl | 21,247 | 20,363 |
| 430 Plum Creek Timber Co | 17,879 | 18,400 |
| 85 Praxair Inc | 10,584 | 11,013 |
| 105 T Rowe Price | 8,667 | 9,015 |
| 90 Time Warner Cable Inc | 13,162 | 13,685 |
| 180 United Technologies Corp | 20,232 | 20,700 |
| 300 V F Corp | 21,951 | 22,470 |
| 515 Healthcare Serv Grp | 15,240 | 15,929 |
| 195 Johnson & Johnson | 20,551 | 20,391 |
| 855 Kinder Morgan | 33,653 | 36,175 |
| 190 Kraft Foods Inc | 11,322 | 11,905 |
| 150 M&T Bank | 18,386 | 18,843 |
| 130 McDonalds Corp | 11,830 | 12,181 |
| 705 Altria Group Inc | 35,194 | 34,735 |
| 305 Automatic Data Processing | 25,444 | 25,428 |
| 270 Cincinnati Finl Corp | 13,829 | 13,994 |
| 295 Coca Cola | 12,171 | 12,455 |
| 190 Erie Indemnity Co | 17,457 | 17,246 |
| 510 Gamestop Corp | 16,840 | 17,238 |
| 235 Paccar Inc | 16,079 | 15,982 |
| 200 Accenture Plc | 16,524 | 17,862 |
| 280 Novartis Ag | 26,382 | 25,945 |
| 140 Total SA Adr | 7,109 | 7,168 |
| 530 Unilever N V | 20,983 | 20,691 |
| 300 Abbvie Inc | 19,629 | 19,632 |
| 155 Apple Inc | 17,113 | 17,109 |
| 510 Best Buy Co Inc | 18,758 | 19,880 |
| 330 JP Morgan Chase | 19,922 | 20,651 |
| 300 Merck and Co Inc | 17,550 | 17,037 |
| 655 Microsoft Corp | 30,968 | 30,425 |
| 840 Plains Group Holdings LP | 19,500 | 21,571 |
| 275 Qualcom Inc | 19,638 | 20,441 |
| 710 Redwood Trust | 13,893 | 13,987 |
| 290 Wp Carey Inc | 20,198 | 20,329 |
| 390 Garman Ltd | 20,537 | 20,604 |
| 305 Rogers Communication Inc | 11,700 | 11,852 |
| 225 Target Corp | 16,421 | 17,080 |
| 290 Wells Fargo | 15,634 | 15,898 |
| 90 Copa Holdings | 8,592 | 9,328 |
| 335 Ensco Plc | 9,296 | 10,033 |
| 245 Nielsen Nv | 10,545 | 10,959 |
| 380 Teva Phar Inds Ltd | 21,276 | 21,854 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FHLMC Mtg Part 1.25% 11/15/2033 | AT COST | 78,863 | 78,451 |
| BIA Venture Investors - JMI IV | AT COST | 8,595 | |
| BIA Investors - Trident Capital | AT COST | 13,407 | 56,541 |
| BIA Venture Partners - Baker Comm | AT COST | 19,239 | 27,148 |
| BIA Venture Partners - Intersouth | AT COST | 6,656 | 9,322 |
| BIA Investors Lp Accel VIII | AT COST | 5,621 | 15,685 |
| Brownia Inv - Charlesbank | AT COST | 10,567 | |
| Brown IA Robinson Crossing | AT COST | 83,942 | 223,577 |
| Brenton Communities Fund VI Mel Ray LLC | AT COST | 50,000 | 50,000 |
| Elevation Partners | AT COST | 6,587 | 5,800 |
| Silver Lake Partners II | AT COST | 7,148 | 76,664 |
| Symphony Capital Venture Partners | AT COST | 92,469 | 51,298 |
| 1.0 Stone Arch Capital | AT COST | 135,696 | 135,696 |
| Northstar Mezzanine Partners IV | AT COST | 173,858 | 173,858 |
| Hlm Venture Partners | AT COST | 60,220 | 60,972 |
| Brown Advisory Venture Growth Prtrs 2006 | AT COST | 55,865 | 74,247 |
| Brenton Communities Fd VII Country Lv | AT COST | 50,000 | 50,000 |
| Brenton Communities Fd VIII Blair | AT COST | 100,000 | 100,000 |
| Brenton Communities Fd IX Slater | AT COST | 100,000 | 100,000 |
| Point 406 Ventures I Lp | AT COST | 72,667 | 111,437 |
| Phillips Edison Strat Inv Fd LLC | AT COST | 5,566 | 6,135 |
| Five Corners Partners LP | AT COST | 200,000 | 420,773 |
| Fsp 303 East Wacker Drive Corp | AT COST | 150,000 | 150,000 |
| Bain Capital X | AT COST | 66,551 | 74,793 |
| Brenton Finance LLC | AT COST | 120,000 | 120,000 |
| Golub Capital Mezzanine Partners | AT COST | 47,427 | 57,436 |
| Brenton Communities Fd II Boone, La, LLC | AT COST | 100,000 | 100,000 |
| 9871 Fpa Crescent Portfolio | AT COST | 282,257 | 333,051 |
| Neuberger Berman Long Sh Ins | AT COST | 302,461 | 321,335 |
| Susa Ventures, LP | AT COST | 35,000 | 35,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 8,998 | 8,998 | ||
| Furniture and Fixtures | 44,647 | 44,647 | ||
| Machinery and Equipment | 48,615 | 46,079 | 2,536 | 2,536 |
| Improvements | 337,338 | 86,524 | 250,814 | 250,814 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Harrison Weatherall | 2,596 | 0 | 0 | 2,596 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 113,633 | 110,267 | 110,267 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auto Expenses | 1,032 | 516 | ||
| Bench Expenses | 4,485 | 4,485 | ||
| Board Meetings | 14,257 | |||
| Dues & Subscriptions | 2,712 | 2,712 | ||
| Entertainment | 234 | |||
| Health Plan | 17,373 | 12,856 | ||
| Indirect Grant Expenses | 646 | 646 | ||
| Insurance | 4,334 | 2,990 | ||
| K-1 Partnership Other Expenses | 2,623 | 2,623 | ||
| Marketing Support | 2,282 | 2,282 | ||
| Media MarketingExpense | 109,966 | 109,966 | ||
| Office expenses | 6,212 | 4,659 | ||
| Office Maintenance | 9,850 | 7,388 | ||
| Postage & Freight | 428 | 321 | ||
| Telephone | 3,415 | 2,562 | ||
| TKF Library | 144 | 144 | ||
| Utilities | 2,874 | 2,156 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| COD Income | 36 | 36 | |
| K- 1's Royalty | 61 | 61 | |
| K-1 Section 1256 Gain | 127 | 127 | |
| K-1's Ord Income | 10,593 | 10,593 | |
| K-1's other income | 2,800 | 2,800 |
| Description | Amount |
|---|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting fees projects | 96,574 | 0 | 0 | 96,574 |
| Investment Fees | 58,596 | 58,596 | 0 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Book Sales | 1,185 | 6,265 | -5,080 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 20,087 | 15,266 | ||
| Taxes - Foreign | 552 | 552 | ||
| Taxes - Income | 17,044 | |||
| Taxes - Other | 1,616 |