| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BALL BAKER LEAKE LLP | 99,009 | 0 | 99,009 | |
| AKAMINE OYADOMARI & KOSAKI CPAS INC | 11,168 | 0 | 11,168 |
| 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 | 628 | 5.000000000000 | 1,076 | 0 | 1,704 | |
| COMPUTER | 2014-03-31 | 2,717 | 5.000000000000 | 408 | 0 | 408 | ||
| COMPUTER | 2014-04-03 | 2,824 | 5.000000000000 | 424 | 0 | 424 |
| 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 | 8,945 | SL | 5.000000000000 | 0 | 0 | ||
| FURNITURE & FIXTURE | 2008-11-21 | 1,274 | 932 | SL | 7.000000000000 | 182 | 0 | ||
| EQUIPMENT | 2009-09-02 | 3,011 | 2,810 | SL | 5.000000000000 | 201 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2010-06-01 | 1,093,444 | 254,796 | SL | 15.000000000000 | 77,145 | 0 | ||
| FURNITURE & FIXTURE | 2010-06-15 | 93,377 | 48,245 | SL | 7.000000000000 | 13,340 | 0 | ||
| EQUIPMENT | 2010-06-15 | 24,980 | 19,057 | SL | 5.000000000000 | 4,465 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2011-07-01 | 6,873 | 1,080 | SL | 15.000000000000 | 458 | 0 | ||
| EQUIPMENT | 2011-12-29 | 2,247 | 898 | SL | 5.000000000000 | 449 | 0 | ||
| COMPUTER | 2012-02-15 | 2,890 | 1,060 | SL | 5.000000000000 | 578 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2012-02-15 | 7,932 | 5,176 | SL | 15.000000000000 | 529 | 0 | ||
| OFFICE FURNITURE | 2012-03-09 | 9,634 | 2,523 | SL | 7.000000000000 | 1,376 | 0 | ||
| COMPUTER | 2013-03-06 | 3,718 | 620 | SL | 5.000000000000 | 744 | 0 | ||
| FURNITURE & FIXTURE | 2013-04-17 | 4,920 | 527 | SL | 7.000000000000 | 703 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STRATEGIC PRIVATE EQUITY FD II, LLC | AT COST | 3,962,083 | 3,962,083 |
| GLOBAL BALANCED INST TRUST I | AT COST | 128,804,126 | 128,804,126 |
| STRATEGIC PRIVATE EQUITY FD III, LP | AT COST | 7,314,880 | 7,314,880 |
| NORTHERN TRUST #9285 | AT COST | 78 | 78 |
| STRATEGIC PRIVATE EQUITY FD IV, LP | AT COST | 1,961,938 | 1,961,938 |
| 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 | 1,114 | 160 | |
| EQUIPMENT | 3,011 | 3,011 | 0 | |
| LEASEHOLD IMPROVEMENTS | 1,093,444 | 331,941 | 761,503 | |
| FURNITURE & FIXTURE | 93,377 | 61,585 | 31,792 | |
| EQUIPMENT | 24,980 | 23,522 | 1,458 | |
| LEASEHOLD IMPROVEMENTS | 6,873 | 1,538 | 5,335 | |
| EQUIPMENT | 2,247 | 1,347 | 900 | |
| COMPUTER | 2,890 | 1,638 | 1,252 | |
| LEASEHOLD IMPROVEMENTS | 7,932 | 5,705 | 2,227 | |
| OFFICE FURNITURE | 9,634 | 3,899 | 5,735 | |
| COMPUTER | 3,718 | 1,364 | 2,354 | |
| FURNITURE & FIXTURE | 4,920 | 1,230 | 3,690 | |
| COMPUTER SOFTWARE | 3,229 | 1,704 | 1,525 | |
| COMPUTER | 2,717 | 408 | 2,309 | |
| COMPUTER | 2,824 | 424 | 2,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEBEVOISE & PLIMPTON LLP | 16,732 | 36,572 | 0 | |
| PITLUCK KIDO & AIPA LLLP | 47 | 0 | 47 | |
| CADES SCHUTTE LLP | 372 | 0 | 372 | |
| GOODSILL ANDERSON QUINN & STIFEL | 2,415 | 0 | 2,415 | |
| DIAMOND MCCARTHY LLP | 368 | 368 | 0 |
| 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 | 2,601 | 1,525 | 1,525 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAM EXPENSES | 115,937 | 0 | 112,576 | |
| DELAWARE FRANCHISE TAX | 666 | 666 | 0 | |
| OFFICE SUPPLIES | 2,921 | 0 | 2,921 | |
| UTILITIES | 6,741 | 0 | 6,741 | |
| REPAIRS AND MAINTENANCE | 10,568 | 0 | 10,469 | |
| ADMINISTRATIVE EXPENSES | 81,632 | 0 | 82,210 | |
| CONSULTING EXPENSE | 10,464 | 0 | 10,464 | |
| GBIT UBIT ADDBACK REVERSAL | 0 | 80 | 0 | |
| SPEF II UBIT ADDBACK REVERSAL | 0 | 34,719 | 0 | |
| POSTAGE AND DELIVERY | 361 | 0 | 361 | |
| SPEF III UBIT ADDBACK REVERSAL | 0 | 4,960 | 0 | |
| UTILITIES | 3,172 | 3,172 | 0 | |
| AMORTIZATION | 1,908 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STRATEGIC PRIVATE EQUITY FUND III LP | 69,775 | 69,775 | 69,775 |
| STRATEGIC GLOBAL BALANCED INSTITUTIONAL TRUST I | 3 | 3 | 3 |
| STRATEGIC GLOBAL BALANCED INSTITUTIONAL TRUST I | 2,258,728 | 2,258,728 | 2,258,728 |
| STRATEGIC PRIVATE EQUITY FUND II LP | -128,635 | -128,635 | -128,635 |
| SPEF II (UBIT ADDBACK) | 34,719 | 34,719 | 34,719 |
| STRATEGIC PRIVATE EQUITY FUND III LP | -190,415 | -190,415 | -190,415 |
| STRATEGIC PRIVATE EQUITY FUND IV LP | -76,417 | -76,417 | -76,417 |
| SPEF III (UBIT ADDBACK) | 4,960 | 4,960 | 4,960 |
| GBIT (UBTI ADDBACK) | 80 | 80 | 80 |
| NORTHERN TRUST #2699290 | 3,899 | 3,899 | 3,899 |
| UBIT INCOME FR LTD PARTNERSHIPS | -39,759 | -39,759 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED RENT BENEFITS | 59,249 | 61,723 |
| DEFERRED EXCISE TAX PAYABLE | 203,000 | 178,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MGMT FEES | 551,614 | 552,963 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 64,000 | 0 | 0 | |
| PAYROLL TAXES | 39,233 | 2,643 | 36,590 |