| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Kupstas & Kupstas | 32,485 | 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 | 64,067 | SL | 39.0000 | 6,571 | |||
| Office Design | 2005-01-04 | 17,850 | 4,580 | SL | 39.0000 | 458 | |||
| Murals, Prints & Fountain | 2005-01-27 | 10,783 | 2,737 | SL | 39.0000 | 276 | |||
| Wallcoverings | 2004-10-12 | 2,167 | 574 | SL | 39.0000 | 56 | |||
| Door Alarm System | 2004-11-15 | 2,777 | 1,881 | SL | 15.0000 | 896 | |||
| Office Improvements | 2005-04-04 | 21,971 | 5,490 | SL | 39.0000 | 563 | |||
| Art Design | 2005-05-11 | 2,083 | 513 | SL | 39.0000 | 53 | |||
| Office Construction | 2005-06-30 | 22,164 | 5,396 | SL | 39.0000 | 568 | |||
| Television | 2010-04-09 | 360 | 342 | SL | 5.0000 | 18 | |||
| Dell Laptop | 2010-11-17 | 843 | 690 | SL | 5.0000 | 153 | |||
| Printer/Copy/Fax (3) | 2010-11-10 | 1,524 | 1,271 | SL | 5.0000 | 253 | |||
| Television | 2011-01-15 | 1,078 | 864 | SL | 5.0000 | 214 | |||
| Desktop Computers | 2011-05-27 | 2,732 | 1,957 | SL | 5.0000 | 546 | |||
| Network Server | 2011-07-12 | 3,740 | 2,618 | SL | 5.0000 | 748 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 240 Occidental Petro Corp | 17,629 | 16,226 |
| 474 Onebeacon Ins Grp | 7,333 | 5,882 |
| 740 Public Storage 5.9 prfd stk | 18,592 | 19,151 |
| 290 Philip Morris Intl | 24,435 | 25,494 |
| 530 Plum Creek Timber Co | 22,718 | 25,292 |
| 85 Praxair Inc | 10,584 | 8,704 |
| 125 T Rowe Price | 10,058 | 8,936 |
| 180 United Technologies Corp | 20,232 | 17,293 |
| 364 V F Corp | 25,970 | 22,659 |
| 515 Healthcare Serv Grp | 15,240 | 17,958 |
| 195 Johnson & Johnson | 20,551 | 20,030 |
| 452 Kinder Morgan | 17,125 | 6,744 |
| 150 McDonalds Corp | 13,801 | 17,721 |
| 655 Altria Group Inc | 32,698 | 38,128 |
| 273 Automatic Data Processing | 22,775 | 23,129 |
| 270 Cincinnati Finl Corp | 13,829 | 15,976 |
| 295 Coca Cola | 12,171 | 12,673 |
| 190 Erie Indemnity Co | 17,457 | 18,172 |
| 259 Gamestop Corp | 5,094 | 7,262 |
| 235 Paccar Inc | 16,079 | 11,139 |
| 170 Accenture Plc | 14,045 | 17,765 |
| 280 Novartis Ag | 26,382 | 24,091 |
| 530 Unilever N V | 20,983 | 22,960 |
| 385 Abbvie Inc | 24,275 | 22,807 |
| 155 Apple Inc | 17,113 | 16,315 |
| 450 Best Buy Co Inc | 16,551 | 13,703 |
| 330 JP Morgan Chase | 19,922 | 21,790 |
| 300 Merck and Co Inc | 17,550 | 15,846 |
| 605 Microsoft Corp | 28,604 | 33,565 |
| 1085 Plains Group Holdings LP | 23,832 | 10,253 |
| 350 Qualcom Inc | 23,657 | 17,495 |
| 400 Wp Carey Inc | 26,582 | 23,600 |
| 510 Garman Ltd | 24,854 | 18,957 |
| 292 Target Corp | 21,373 | 21,202 |
| 375 Wells Fargo | 20,022 | 20,385 |
| 374 Nielsen Nv | 16,276 | 17,428 |
| 380 Teva Phar Inds Ltd | 21,276 | 24,943 |
| 345 Willis Group Holdings Plc | 16,898 | 16,757 |
| 700 General Electric Co | 17,647 | 21,805 |
| 410 Cisco Systems Inc | 10,681 | 11,134 |
| 149 Ameriprise Finl Inc | 16,174 | 15,857 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BIA Venture Investors - JMI IV | AT COST | 4,497 | |
| BIA Investors - Trident Capital | AT COST | 4,847 | 31,654 |
| BIA Venture Partners - Baker Comm | AT COST | 18,960 | 2,611 |
| BIA Venture Partners - Intersouth | AT COST | 2,796 | 5,528 |
| BIA Investors Lp Accel VIII | AT COST | 5,621 | 14,921 |
| Brownia Inv - Charlesbank | AT COST | 3,571 | |
| Brown IA Robinson Crossing | AT COST | 1,589 | 223,577 |
| Brenton Communities Fund VI Mel Ray LLC | AT COST | 50,000 | 50,000 |
| Elevation Partners | AT COST | 3,664 | 1,002 |
| Silver Lake Partners II | AT COST | 46,408 | |
| Symphony Capital Venture Partners | AT COST | 87,700 | 50,631 |
| Stone Arch Capital | AT COST | 135,696 | 135,696 |
| Northstar Mezzanine Partners IV | AT COST | 173,858 | 173,858 |
| Hlm Venture Partners | AT COST | 61,470 | 86,609 |
| Brown Advisory Venture Growth Prtrs 2006 | AT COST | 51,062 | 63,604 |
| Brenton Communities Fd VII Country Lv | AT COST | 25,000 | 25,000 |
| Brenton Communities Fd VIII Blair | AT COST | 100,000 | 100,000 |
| Point 406 Ventures I Lp | AT COST | 74,067 | 135,637 |
| Phillips Edison Strat Inv Fd LLC | AT COST | 1 | 5,790 |
| Five Corners Partners LP | AT COST | 200,000 | 438,270 |
| Fsp 303 East Wacker Drive Corp | AT COST | 150,000 | 150,000 |
| Bain Capital X | AT COST | 53,810 | 54,784 |
| Brenton Finance LLC | AT COST | 120,000 | 120,000 |
| Golub Capital Mezzanine Partners | AT COST | 14,514 | 26,571 |
| Brenton Communities Fd II Boone, La, LLC | AT COST | 100,000 | 100,000 |
| 10,403 Fpa Crescent Portfolio | AT COST | 298,657 | 323,131 |
| Susa Ventures, LP | AT COST | 60,000 | 60,000 |
| 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 | 25,082 | 24,479 | 603 | 603 |
| Improvements | 337,338 | 95,965 | 241,373 | 241,373 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Harrison Weatherall | 2,822 | 0 | 0 | 2,822 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 110,267 | 100,978 | 100,978 |
| Description | Amount |
|---|---|
| Investment fees allocated to tax exempt income | 27 |
| Limited partnership cost basis adjustments | 255,763 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 14,095 | 7,048 | ||
| Amortization | 1 | 1 | ||
| Auto Expenses | 543 | 272 | ||
| Bench Expenses | 7,502 | 7,502 | ||
| Dues & Subscriptions | 137 | |||
| Health Plan | 23,556 | 17,431 | ||
| Indirect Grant Expenses | 150 | 150 | ||
| Insurance | 4,379 | 3,022 | ||
| K-1 Partnership Other Expenses | 5,085 | 5,085 | ||
| Marketing Support | 157,778 | 91,349 | ||
| Media MarketingExpense | 32,602 | 25,908 | ||
| Office expenses | 15,936 | 11,951 | ||
| Office Maintenance | 16,439 | 12,329 | ||
| Postage & Freight | 534 | 401 | ||
| Telephone | 4,563 | 3,422 | ||
| TKF Library | 220 | 220 | ||
| Utilities | 2,295 | 1,721 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Section 1256 Gain | 122 | 122 | |
| K-1's Ord Income | 10,316 | 10,316 | |
| K-1's other income | 2,000 | 2,000 | |
| SEC Class Action Settleme | 532 | 532 |
| Description | Amount |
|---|---|
| Municipal Bond Income | 280 |
| Non Taxable Income - ROP | 874 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting | 14,500 | 0 | 0 | 0 |
| Consulting fees projects | 124,050 | 0 | 0 | 115,880 |
| Investment Fees | 54,197 | 54,197 | 0 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Book Sales | 426 | 11,841 | -11,415 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 24,603 | 16,484 | ||
| Taxes - Foreign | 414 | 414 | ||
| Taxes - Income | 7,122 | |||
| Taxes - Other | 448 |