| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BALL BAKER LEAKE LLP | 83,066 | 0 | 83,066 | |
| AKAMINE OYADOMARI & KOSAKI CPAS INC | 11,426 | 0 | 11,426 |
| 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 | 1,704 | 5.000000000000 | 1,076 | 0 | 2,780 |
| 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 | 1,114 | SL | 7.000000000000 | 160 | 0 | ||
| EQUIPMENT | 2009-09-02 | 3,011 | 3,011 | SL | 5.000000000000 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2010-06-01 | 1,093,444 | 331,941 | SL | 15.000000000000 | 64,665 | 0 | ||
| FURNITURE & FIXTURE | 2010-06-15 | 93,377 | 61,585 | SL | 7.000000000000 | 13,340 | 0 | ||
| EQUIPMENT | 2010-06-15 | 24,980 | 23,522 | SL | 5.000000000000 | 1,458 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2011-07-01 | 6,873 | 1,538 | SL | 15.000000000000 | 458 | 0 | ||
| EQUIPMENT | 2011-12-29 | 2,247 | 1,347 | SL | 5.000000000000 | 449 | 0 | ||
| COMPUTER | 2012-02-15 | 2,890 | 1,638 | SL | 5.000000000000 | 578 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2012-02-15 | 7,932 | 5,705 | SL | 15.000000000000 | 529 | 0 | ||
| OFFICE FURNITURE | 2012-03-09 | 9,634 | 3,899 | SL | 7.000000000000 | 1,376 | 0 | ||
| COMPUTER | 2013-03-06 | 3,718 | 1,364 | SL | 5.000000000000 | 744 | 0 | ||
| FURNITURE & FIXTURE | 2013-04-17 | 4,920 | 1,230 | SL | 7.000000000000 | 703 | 0 | ||
| COMPUTER | 2014-03-31 | 2,717 | 408 | SL | 5.000000000000 | 543 | 0 | ||
| COMPUTER | 2014-04-03 | 2,824 | 424 | SL | 5.000000000000 | 564 | 0 | ||
| MONITOR | 2015-10-20 | 1,728 | SL | 5.000000000000 | 58 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STRATEGIC PRIVATE EQUITY FD II LLC | AT COST | 3,344,855 | 3,344,855 |
| GLOBAL BALANCED INST TRUST I | AT COST | 112,967,274 | 112,967,274 |
| STRATEGIC PRIVATE EQUITY FD III LP | AT COST | 8,377,584 | 8,377,584 |
| NORTHERN TRUST #9285 | AT COST | 0 | 0 |
| STRATEGIC PRIVATE EQUITY FD IV, LP | AT COST | 3,572,689 | 3,572,689 |
| NEUBERGER BERMAN | AT COST | 1,945,135 | 1,945,135 |
| 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 | 1,274 | 0 | |
| EQUIPMENT | 3,011 | 3,011 | 0 | |
| LEASEHOLD IMPROVEMENTS | 1,093,444 | 396,606 | 696,838 | |
| FURNITURE & FIXTURE | 93,377 | 74,925 | 18,452 | |
| EQUIPMENT | 24,980 | 24,980 | 0 | |
| LEASEHOLD IMPROVEMENTS | 6,873 | 1,996 | 4,877 | |
| EQUIPMENT | 2,247 | 1,796 | 451 | |
| COMPUTER | 2,890 | 2,216 | 674 | |
| LEASEHOLD IMPROVEMENTS | 7,932 | 6,234 | 1,698 | |
| OFFICE FURNITURE | 9,634 | 5,275 | 4,359 | |
| COMPUTER | 3,718 | 2,108 | 1,610 | |
| FURNITURE & FIXTURE | 4,920 | 1,933 | 2,987 | |
| COMPUTER SOFTWARE | 3,229 | 2,780 | 449 | |
| COMPUTER | 2,717 | 951 | 1,766 | |
| COMPUTER | 2,824 | 988 | 1,836 | |
| MONITOR | 1,728 | 58 | 1,670 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADLER & COLVIN | 2,215 | 0 | 2,215 | |
| CADES SCHUTTE LLP | 11,005 | 0 | 11,776 | |
| GOODSILL ANDERSON QUINN & STIFEL | 99 | 0 | 99 |
| 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 | 1,525 | 448 | 448 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS | 11,743,119 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAM EXPENSES | 146,551 | 0 | 143,462 | |
| DELAWARE FRANCHISE TAX | 674 | 674 | 0 | |
| OFFICE SUPPLIES | 5,073 | 0 | 4,730 | |
| UTILITIES | 5,966 | 0 | 5,966 | |
| REPAIRS AND MAINTENANCE | 11,816 | 0 | 11,915 | |
| ADMINISTRATIVE EXPENSES | 72,379 | 0 | 71,645 | |
| CONSULTING EXPENSE | 3,675 | 0 | 3,675 | |
| GBIT UBIT ADDBACK REVERSAL | 0 | 37 | 0 | |
| SPEF II UBIT ADDBACK REVERSAL | 0 | 45,285 | 0 | |
| POSTAGE AND DELIVERY | 351 | 0 | 351 | |
| SPEF III UBIT ADDBACK REVERSAL | 0 | 82,458 | 0 | |
| SPEF IV UBIT ADDBACK REVERSAL | 0 | -1,331 | 0 | |
| UTILITIES | 2,807 | 2,807 | 0 | |
| AMORTIZATION | 1,076 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STRATEGIC PRIVATE EQUITY FUND III LP | 59,134 | 59,134 | 59,134 |
| STRATEGIC GLOBAL BALANCED INSTITUTIONAL TRUST I | 2,035,475 | 2,035,475 | 2,035,475 |
| STRATEGIC PRIVATE EQUITY FUND II LP | -75,927 | -75,927 | -75,927 |
| SPEF II (UBIT ADDBACK) | 45,285 | 45,285 | 45,285 |
| STRATEGIC PRIVATE EQUITY FUND III LP | -270,432 | -270,432 | -270,432 |
| STRATEGIC PRIVATE EQUITY FUND IV LP | -89,236 | -89,236 | -89,236 |
| SPEF III (UBIT ADDBACK) | 82,458 | 82,458 | 82,458 |
| GBIT (UBTI ADDBACK) | 37 | 37 | 37 |
| SPEF IV (UBIT ADDBACK) | -1,331 | -1,331 | -1,331 |
| NORTHERN TRUST #2699290 | 90,705 | 90,705 | 90,705 |
| UBIT INCOME FR LTD PARTNERSHIPS | -126,449 | -126,449 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED RENT BENEFIT | 61,723 | 62,391 |
| DEFERRED EXCISE TAX PAYABLE | 178,000 | 60,000 |
| PENSION PLAN PAYABLE | 0 | 2,372 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MGMT FEES | 521,412 | 407,724 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 3,197 | 2,374 | 36,195 |