| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 30,140 | 9,040 | 21,100 |
| 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 |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD | FMV | 64,075,175 | 64,075,174 |
| WESTERN ASSET | FMV | 8,999,089 | 8,999,089 |
| HARRISON STREET | FMV | 11,464,031 | 11,464,031 |
| WELLINGTON | FMV | 4,586,656 | 4,586,656 |
| ARROWSTREET | FMV | 24,041,081 | 24,041,081 |
| DFA US LARGE CAP VALUE | FMV | 0 | 0 |
| BAIRD | FMV | 23,516,224 | 23,516,224 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIST RECEIVABLE-PARTNERSHIPS | 144,023 | 119,227 | 119,227 |
| FEDERAL EXCISE TAX RECEIVABLE | 0 | 59,826 | 59,826 |
| RECEIVABLE FROM PARTNERSHIP | 20,627 | 20,627 | 20,627 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES FROM INVESTMENTS | 8,148,909 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER ADMINISTRATIVE EXPENSES | 1,050,000 | 1,050,000 | ||
| BANK/INVESTMENT CHARGES | 314,268 | 314,268 | ||
| PARTNERSHIP EXPENSES | 12,179 | |||
| INSURANCE EXPENSE | 5,126 | 5,126 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Partnership Income | 0 | 1,499,064 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAXES | 278,627 | 303,352 |
| ACCRUED PROFESSIONAL SERVICE | 39,940 | 30,000 |
| FEDERAL EXCISE TAX PAYABLE | -20,868 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BCBS LICENSE FEE | 1,000 | 1,000 | ||
| CONSULTING FEE | 64,451 | 64,451 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CURR AND DEFERRED TAX(BENEFIT) | 265,766 | |||
| FOREIGN TAXES PAID | 65,734 |