| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 40,000 | 20,000 | 20,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 4,813 | 4,813 | |||||||
| SEE ATTACHED LISTING | 351,831 | 1,878,690 | 661,981 | 300,914 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 4502 ORCHARD DR - DONATED SEE GRANTS | DONATION | DONATED | 2,500,000 | 1,850,000 | 650,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DOW CHEMICAL STOCK | 71,123,232 | 71,123,232 |
| DFA INTL VALUE PORT | 17,812,688 | 17,812,688 |
| DFA INTL SMALL CAP VALUE | 7,780,844 | 7,780,844 |
| AMERICAN NEW PERSPECTIVE FUND | 21,958,611 | 21,958,611 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 01-0709496 - OCM REAL ESTATE OPP | FMV | ||
| 01-0711466 - TGAP VENTURES | FMV | 93,068 | 93,068 |
| 03-0469267 - ABORETUM 1 | FMV | 866,815 | 866,815 |
| 06-1582470 - ARCH VENTURE FUND V | FMV | 332,164 | 332,164 |
| 13-4359956 - NCTI III LIMITED PTRSHP | FMV | 2,639,832 | 2,639,832 |
| 16-1625273 - APJOHN | FMV | 306,345 | 306,345 |
| 20-0751682 - EDF III, LP | FMV | 158,987 | 158,987 |
| 20-3879026 - ABORETUM 1A | FMV | 422,539 | 422,539 |
| 20-8495541 - ABORETUM 2 | FMV | 434,059 | 434,059 |
| 27-3114657 - ARSENAL VENTURE CAPITAL | FMV | 7,269,301 | 7,269,301 |
| 27-3204697 - RESONANT FUND I | FMV | 467,461 | 467,461 |
| 36-4119709 - ARCH VENTURE FUND III | FMV | 6,298 | 6,298 |
| 36-4443622 - ARCH DEVELOPMENT FUND 1 | FMV | 1,222,005 | 1,222,005 |
| 38-3431245 - NORTHCOAST | FMV | 215,857 | 215,857 |
| 47-0859230 - ARCH VENTURE IV-A | FMV | 10,157 | 10,157 |
| 75-3131501 - SENECA PARTNERS | FMV | 559,400 | 559,400 |
| ABRAAJ GROWTH MARKETS | FMV | 6,136,604 | 6,136,604 |
| ALLIQUA STOCK | FMV | 1,416 | 1,416 |
| AQR STYLE PREMIA | FMV | 8,575,441 | 8,575,441 |
| ARBORETUM III | FMV | 2,191,564 | 2,191,564 |
| ARBORETUM VENTURES IV | FMV | 1,458,037 | 1,458,037 |
| ASCEND ACCESS | FMV | ||
| AUXO GROWTH HOLDINGS I, LLC | FMV | 1,616,648 | 1,616,648 |
| BLACKROCK STRAT INCOME | FMV | 5,733,916 | 5,733,916 |
| BLACKSTONE ALTERNATIVES | FMV | 2,563,612 | 2,563,612 |
| BLACKSTONE CAPITAL | FMV | 4,085,693 | 4,085,693 |
| BLACKSTONE PARTNERS INV. | FMV | 35,648,860 | 35,648,860 |
| BREP EUROPE IV REAL | FMV | 2,721,260 | 2,721,260 |
| CARILLON REAMS | FMV | 6,491,052 | 6,491,052 |
| CARLYLE STRATEGIC PARTNERS IV | FMV | 1,255,596 | 1,255,596 |
| CARLYLE US EQUITY | FMV | 789,130 | 789,130 |
| CARLYLE US REALTY | FMV | 1,709,246 | 1,709,246 |
| CEMOF II FOREIGN INVESTORS | FMV | 1,470,661 | 1,470,661 |
| CQS DIRECTIONAL | FMV | ||
| CRESCENT VI MEZZANINE | FMV | 1,723,588 | 1,723,588 |
| CSP III DISTRESSED | FMV | 1,127,496 | 1,127,496 |
| DFA EMERGING MARKETS CORE EQTY | FMV | 6,922,941 | 6,922,941 |
| DOUBLELINE TOTAL RETURN | FMV | 9,226,510 | 9,226,510 |
| DRIEHAUS EMERGING MARKET GROWTH | FMV | 3,576,697 | 3,576,697 |
| EDF VENTURES OPP. FUND | FMV | 74,096 | 74,096 |
| FIDELITY TOTAL MARKET | FMV | 34,856,847 | 34,856,847 |
| FIDELITY TOTAL MARKET INDEX FUND | FMV | ||
| FIRST TRUST SPECIALTY | FMV | ||
| FORTRESS CREDIT OPP IV | FMV | 2,888,936 | 2,888,936 |
| FORTRESS RE OPP. II | FMV | 1,986,596 | 1,986,596 |
| FR XIII GLOBAL ENERGY | FMV | 2,553,360 | 2,553,360 |
| GI PARTNERS | FMV | 4,233,787 | 4,233,787 |
| GOLDMAN SACHS BDC | FMV | ||
| GOLDMAN SACHS VINTAGE VI | FMV | 785,930 | 785,930 |
| GOLDMAN SACHS VINTAGE VII | FMV | 2,562,172 | 2,562,172 |
| GS PRIVATE MIDDLE MARKET CR | FMV | 4,415,048 | 4,415,048 |
| GSO MEZZANINE FINANCE | FMV | 2,830,529 | 2,830,529 |
| GT GLOBAL HEDGE MKT | FMV | 15,861,724 | 15,861,724 |
| GT PARTNERS LP | FMV | 19,532,149 | 19,532,149 |
| HSBC USA INC. | FMV | 3,081,000 | 3,081,000 |
| JOHCM INTL CS | FMV | 8,107,275 | 8,107,275 |
| JP MORGAN GLOBAL BOND | FMV | 2,972,020 | 2,972,020 |
| JP MORGAN INTREPID | FMV | 7,040,855 | 7,040,855 |
| KKR PRINCIPAL OPPORTUNITIES | FMV | 4,178,960 | 4,178,960 |
| LS REAL ESTATE RECOVERY IV | FMV | 1,732,964 | 1,732,964 |
| LS VIII RECOVERY TRUST | FMV | 637,249 | 637,249 |
| MATTHEWS EMER ASIA | FMV | 4,058,239 | 4,058,239 |
| MOON CAPITAL GLOBAL | FMV | 1,078,967 | 1,078,967 |
| NCTI IV, PARTNERSHIP | FMV | 389,146 | 389,146 |
| PIMCO INVESTMENT GRADE | FMV | 6,440,085 | 6,440,085 |
| PMC PARTNERS I OFFSHORE | FMV | 1,405,449 | 1,405,449 |
| RCP DIRECT II LP | FMV | 1,810,520 | 1,810,520 |
| RCP FUND IX LP | FMV | 1,729,606 | 1,729,606 |
| RCP FUND VIII LP | FMV | 1,705,498 | 1,705,498 |
| RCP FUND XI | FMV | 498,318 | 498,318 |
| RCP FUND XII, LP | FMV | 330,538 | 330,538 |
| RCP SECONDARY OPP FUND III | FMV | 11,846 | 11,846 |
| RCP SECONDARY OPP. II & RCP FUND X | FMV | 2,177,509 | 2,177,509 |
| RENAISSANCE VENTURE CAPITAL | FMV | 5,403,551 | 5,403,551 |
| ROYAL BANK OF CANADA | FMV | 533,690 | 533,690 |
| SCHWAB US BROAD MARKET ETF | FMV | 24,021,562 | 24,021,562 |
| THORNBURG INTERNATIONAL GROWTH | FMV | 10,077,373 | 10,077,373 |
| VANGUARD TOTAL STOCK MARKET | FMV | 32,351,142 | 32,351,142 |
| VESEY STREET FUND | FMV | 4,382,933 | 4,382,933 |
| SIERRA ONCOLOGY COMMON STOCK | FMV | 11,167 | 11,167 |
| RCP FUND XIII | FMV | 567,031 | 567,031 |
| FORTRESS INTELLECTUAL PROPERTY | FMV | 1,495,142 | 1,495,142 |
| CARLYLE PE ACCESS FUND | FMV | 493,796 | 493,796 |
| PRIVATE EQUITY CO INV. PT | FMV | 112,127 | 112,127 |
| AUXO INVESTMENT PARTNERS LLC | FMV | 118,510 | 118,510 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SEE ATTACHED | 44,846,654 | 10,492,136 | 34,354,518 | 34,354,518 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 22,702 | 1,802 | 19,635 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED TAX ASSET | 96,000 | 96,000 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 42,651,971 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GIFT SHOP & BEVERAGE SALES | ||||
| POSTAGE, MAILING SERVICE | 40 | 40 | ||
| MISCELLANEOUS | 883 | 883 | ||
| INFORMATION TECHNOLOGY & SOFT | 18,487 | 18,487 | ||
| MEMBERSHIPS AND SUBSCRIPTIONS | 105 | 105 | ||
| CLASSES AND EVENTS | 40 | 40 | ||
| BANK FEES | 59 | 59 | ||
| SUPPLIES | 20,498 | 20,498 | ||
| EXPENSES | ||||
| EMPLOYEE EXPENSES | 12,540 | 12,540 | ||
| BANK FEES | 35,109 | 20,654 | 138 | 14,455 |
| INSURANCE | 60,212 | 2,459 | 57,753 | |
| PAYROLL PROCESSING FEES | 29 | 2 | 27 | |
| SUPPLIES | 200,334 | 124,784 | 74,824 | |
| MISCELLANEOUS | 75,776 | 37,203 | 9,528 | |
| CLASSES AND EVENTS | 146,523 | 146,523 | 13 | |
| ADVERTISING | 59,011 | 51,979 | 7,032 | |
| INFORMATION TECHNOLOGY & SOFT | 105,682 | 105,682 | ||
| POSTAGE | 4,001 | 3,660 | ||
| LICENSES & PERMITS | 1,721 | 1,721 | ||
| MEMBERSHIPS & SUBSCRIPTIONS | 12,180 | 12,180 | ||
| PRESIDENT EXPENSES | 4,820 | 4,820 | ||
| SPECIAL PROJECTS | 1,347,199 | 1,343,599 | ||
| ASSOCIATE STIPEND | 12,000 | 12,000 | ||
| SECURITY EXPENSE | 27,108 | 27,108 | ||
| FINES, PENALTIES, AND JUDGMEN | 135 | 135 | ||
| FACILITIES AND EQUIPMENT | 3,021 | 3,021 | ||
| OPERATIONS | 70 | 70 | ||
| FUEL | 12,238 | 11,722 | ||
| INVESTMENT EXPENSES | 1,442,277 | 1,442,277 | ||
| SEE SCHEDULE - K-1 LOSSES | 1,565,479 | 1,565,479 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DOW GARDENS ADMISSIONS | 691,046 | 691,046 | |
| HORTICULTURAL CLASSES | 46,675 | 46,675 | |
| PINES ADMISSIONS | 3,934 | 3,934 | |
| PROGRAM SERVICE FEES | 766 | 766 | |
| HORTICULTURE SUP/EQUIP SALES | 17,295 | 17,295 | |
| WEDDINGS | 18,663 | 18,663 | |
| MISC | 404 | 404 | |
| EXCISE TAX BENEFIT | 946,817 | 946,817 | |
| 45-3135867 RCP FUND VIII LP | 2,157 | 2,157 | |
| 36-4766444 RCP FUND IX LP | -963 | -963 | |
| 32-0457025 RCP FUND X LP | -4,867 | -4,867 | |
| 35-2491286 RCP DIRECT II LP | 30,638 | 30,638 | |
| 35-2550581 RCP FUND XI LP | -7,877 | -7,877 | |
| 37-1860110 RCP FUND XII | -12,071 | -12,071 | |
| 01-0709496 OCM RE OPP FD III | -517 | -517 | |
| 62-1570892 GT GLOBAL HEDGE LP | 24,404 | 24,404 | |
| 62-1451003 GT PARTNERS, L.P. | -34,672 | -34,672 | |
| 37-1884177 RCP DIRECT III | -809 | -809 | |
| 98-1386129 CARYLE PE ACCESS | 188 | 188 | |
| 90-0852883 RCP SEC. OPP. II | 8,210 | 8,210 | |
| 61-1855521 RCP SEC. OPP. III | -1,401 | -1,401 |
| Description | Amount |
|---|---|
| PRIOR YEAR APPROVED GRANTS - CANCELLED | 48,130 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITY | 1,350,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 1,405,785 | 1,405,785 | ||
| CONTRACTED SERVICES | 13,800 | 13,012 | ||
| CONSULTANT | 75,320 | 75,320 | ||
| GIFT SHOP & BEVERAGE SALES | 2,363 | 2,363 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GIFT SHOP & BEVERAGE SALES | 223,668 | 101,818 | 121,850 |