| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING SERVS - KMB-CPAS, LLC | 9,350 | 4,675 | 4,675 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAPTOP / COMPUTER EQ | 2013-05-14 | 2,030 | 1,894 | STRAIGHT LINE | 5.0000 | 136 | |||
| OFFICE EQUIPMENT | 2013-06-30 | 141 | 127 | STRAIGHT LINE | 5.0000 | 14 | |||
| OFFICE FURNITURE-CHAIR | 2013-11-29 | 71 | 42 | STRAIGHT LINE | 7.0000 | 10 | |||
| OFFICE EQUIPMENT | 2014-01-29 | 393 | 314 | STRAIGHT LINE | 5.0000 | 79 | |||
| COMPUTER PRINTER | 2014-03-31 | 98 | 74 | STRAIGHT LINE | 5.0000 | 19 | |||
| LEASEHOLD IMPROVEMENTS | 2014-03-31 | 1,309 | 334 | STRAIGHT LINE | 15.0000 | 88 | |||
| SOFTWARE-GRANT MGMT/MICROEDGE | 2015-04-02 | 6,175 | 5,660 | AMORTIZATION | 3.0000 | 515 | |||
| OFFICE TABLE - SANTA FE OFFICE | 2015-09-21 | 322 | 104 | STRAIGHT LINE | 7.0000 | 46 | |||
| PICTURE FRAME (MPA) | 2015-10-21 | 1,047 | 324 | STRAIGHT LINE | 7.0000 | 150 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DOUBLELINE TOTAL RETURN FUND | 217,418 | 205,364 |
| GUGGENHEIM TOTAL RETURN FUND | ||
| METROPOLITAN WEST TOTAL RETURN BD I | ||
| LOOMIS SAYLES BOND FUND | 250,935 | 230,686 |
| VANGUARD SHORT TERM INV GRADE FD | 236,073 | 232,113 |
| VANGUARD SHORT TERM BOND IDX FD | 63,575 | 63,052 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARTWELL BERWYN INCOME FD | 274,529 | 261,651 |
| DFA CONTINENTAL SMALL CO FD | 106,116 | 82,502 |
| DFA EMERGING MKTS CORE FUND | 182,539 | 237,159 |
| DFA INTL SMALL CAP VALUE FD | 206,384 | 171,827 |
| DFA REAL ESTATE FUND | 89,683 | 107,149 |
| DFA US VECTOR EQTY PORT FD | 174,300 | 205,416 |
| DFA INTL VECTOR EQUITY FUND | 44,557 | 68,967 |
| DFA US LARGE CAP VALUE FD | 187,226 | 195,444 |
| DOUBLELINE SHILLER EHNCD | 202,676 | 201,116 |
| FIRST EAGLE OVERSEAS FD | 200,464 | 198,281 |
| MATISSE DISCOUNTED FUND | 120,510 | 110,306 |
| MATTHEWS ASIAN GROWTH FUND | 220,937 | 199,542 |
| NUVEEN REAL ASSET INCOME FD | 271,439 | 249,262 |
| VANGUARD TOTAL STK MKT FD | 74,026 | 199,917 |
| ACTIVISION BLIZZARD | 9,753 | 13,272 |
| AFFILIATED MANAGERS | ||
| ALPHABET INC | 2,941 | 19,854 |
| AMETEK | 12,232 | 16,925 |
| CISCO SYSTEMS INC | 12,705 | 17,332 |
| COOPER COMPANIES | 10,024 | 19,088 |
| CUMMINS INC | 16,839 | 16,037 |
| DARLING INGREDIENTS | 12,666 | 16,354 |
| DOLLAR TREE INC | 10,227 | 17,161 |
| GENERAL MOTORS CO | ||
| JB HUNT TRANSPORT | 12,894 | 14,886 |
| JOHNSON & JOHNSON | 7,886 | 16,777 |
| JP MORGAN CHASE & CO | 7,091 | 17,572 |
| KANSAS CITY SOUTHERN | 16,169 | 16,704 |
| KEYCORP | 15,997 | 16,628 |
| MARATHON OIL CORP | 15,987 | 15,917 |
| METLIFE INC | 10,941 | 11,907 |
| O REILLY AUTOMOTIVE NEW | 4,394 | 17,217 |
| OWENS CORNING INC | 11,465 | 9,896 |
| PERKINELMER INC | 9,402 | 18,459 |
| QUEST DIAGNOSTIC INC | 12,879 | 14,155 |
| SYNNEX CORPORATION | ||
| TARGET CORPORATION | 10,965 | 14,870 |
| TEXAS INSTRUMENTS | 16,212 | 17,010 |
| UNION PACIFIC CORP | 12,494 | 16,588 |
| VISA INC | 8,580 | 17,152 |
| WALGREENS BOOTS ALLI | 7,609 | 12,641 |
| YUM BRANDS INC | ||
| YUM CHINA HOLDINGS I | 1,203 | 5,197 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURN / EQ / LH IMPROVS | 11,586 | 9,930 | 1,656 | 1,656 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL SERVICES-BRYAN CAVE LLP | 270 | 270 | ||
| LEGAL SERVICES-SWANSON MIDGLEY, | 7,178 | 7,178 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOK SALES & COMMISSIONS | ||||
| ROYALTIES PD / BOOK SALES | 438 | |||
| EXPENSES | ||||
| INSURANCE | 1,834 | 1,834 | ||
| DUES / FEES/ SUBSCRIPTIONS | 967 | 967 | ||
| OFFICE EXPENSES | 1,918 | 1,918 | ||
| IT SERVICES | 437 | 437 | ||
| KS ANNUAL REPORT FEE | 40 | 40 | ||
| TELEPHONE | 1,441 | 1,141 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME - MADOFF VICTIM | 6,572 | 6,572 |
| Description | Amount |
|---|---|
| INV / TAX STMTS REPORTING ADJS | 355 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INV MGMT FEES-BRIDGEWATER ADVS | 23,183 | 23,183 | ||
| GRANT MGMT RENEWAL-BLACKBAUD, IN | 4,254 | 4,254 | ||
| CONSULTING FEES-DAVID RENZ | 5,000 | 5,000 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| BOOK SALES & COMMISSIONS | 323 | 475 | -152 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 4,727 | 473 | 4,254 | |
| FOREIGN TAXES | 1,970 | 1,970 | ||
| FEDERAL EXCISE TAX- NET INV INCO | 2,770 |