| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 20,000 | 10,000 | 35,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SEE ATTACHED LISTING | 351,831 | 5,084,833 | 1,528,235 | 402,842 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| WHITING FOREST PRIOR IMPROVEMENTS | PURCHASE | 496,440 | -256,753 | 239,687 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORTEVA STOCK | ||
| DUPONT STOCK | 30,864,138 | 30,864,138 |
| DOW CHEMICAL STOCK | 29,184,445 | 29,184,445 |
| DFA INTL VALUE PORT | ||
| DFA INTL SMALL CAP VALUE | 8,474,745 | 8,474,745 |
| AMERICAN NEW PERSPECTIVE FUND | 29,867,298 | 29,867,298 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 01-0711466 - TGAP VENTURES | FMV | ||
| 03-0469267 - ABORETUM 1 | FMV | 943,093 | 943,093 |
| 06-1582470 - ARCH VENTURE FUND V | FMV | 104,375 | 104,375 |
| 13-4359956 - NCTI III LIMITED PTRSHP | FMV | 2,972,737 | 2,972,737 |
| 16-1625273 - APJOHN | FMV | 290,701 | 290,701 |
| 20-3879026 - ABORETUM 1A | FMV | 459,474 | 459,474 |
| 20-8495541 - ABORETUM 2 | FMV | 204,852 | 204,852 |
| 27-3114657 - ARSENAL VENTURE CAPITAL | FMV | 5,309,555 | 5,309,555 |
| 27-3204697 - RESONANT FUND I | FMV | 50,521 | 50,521 |
| 36-4119709 - ARCH VENTURE FUND III | FMV | 6,298 | 6,298 |
| 36-4443622 - ARCH DEVELOPMENT FUND 1 | FMV | 1,359,054 | 1,359,054 |
| 38-3431245 - NORTHCOAST | FMV | 56,397 | 56,397 |
| 47-0859230 - ARCH VENTURE IV-A | FMV | 10,157 | 10,157 |
| ABRAAJ GROWTH MARKETS | FMV | 4,920,261 | 4,920,261 |
| ALLIQUA STOCK | FMV | 1,416 | 1,416 |
| AQR STYLE PREMIA | FMV | 5,752,893 | 5,752,893 |
| ARBORETUM III | FMV | 891,421 | 891,421 |
| ARBORETUM VENTURES IV | FMV | 2,247,055 | 2,247,055 |
| AUXO GROWTH HOLDINGS I, LLC | FMV | 1,817,821 | 1,817,821 |
| AUXO INVESTMENT PARTNERS LLC | FMV | 53,955 | 53,955 |
| BLACKROCK STRAT INCOME | FMV | 8,079,862 | 8,079,862 |
| BLACKSTONE ALTERNATIVES | FMV | 1,771,732 | 1,771,732 |
| BLACKSTONE CAPITAL | FMV | 7,110,260 | 7,110,260 |
| BLACKSTONE PARTNERS INV. | FMV | 20,920,529 | 20,920,529 |
| BREP EUROPE IV REAL | FMV | 1,672,677 | 1,672,677 |
| BREP EUROPE VI SC SP | FMV | 1,425,619 | 1,425,619 |
| CARILLON REAMS | FMV | 1,338,969 | 1,338,969 |
| CARLYLE PE ACCESS FUND | FMV | 2,986,186 | 2,986,186 |
| CARLYLE SP DISTRESSED III | FMV | 564,934 | 564,934 |
| CARLYLE STRATEGIC PARTNERS IV | FMV | 1,741,650 | 1,741,650 |
| CARLYLE US EQUITY | FMV | 1,193,873 | 1,193,873 |
| CARLYLE US REALTY | FMV | 1,025,653 | 1,025,653 |
| CEMOF II FOREIGN INVESTORS | FMV | 1,387,560 | 1,387,560 |
| CRESCENT VI MEZZANINE | FMV | 1,090,780 | 1,090,780 |
| CSP III DISTRESSED | FMV | 564,934 | 564,934 |
| DFA EMERGING MARKETS CORE EQTY | FMV | 12,942,625 | 12,942,625 |
| DOUBLELINE TOTAL RETURN | FMV | 8,589,423 | 8,589,423 |
| DRIEHAUS EMERGING MARKET GROWTH | FMV | 7,769,368 | 7,769,368 |
| EDF VENTURES OPP. FUND | FMV | ||
| FIDELITY TOTAL MARKET | FMV | 49,409,514 | 49,409,514 |
| FORTRESS CREDIT OPP IV | FMV | 2,990,383 | 2,990,383 |
| FORTRESS CREDIT OPP V | FMV | 7,065,314 | 7,065,314 |
| FORTRESS INTELLECTUAL PROPERTY | FMV | 2,611,809 | 2,611,809 |
| FORTRESS RE OPP. II | FMV | 1,151,195 | 1,151,195 |
| FORTRESS RE OPP. III | FMV | 1,411,072 | 1,411,072 |
| FR XIII GLOBAL ENERGY | FMV | 2,918,669 | 2,918,669 |
| GI PARTNERS IV | FMV | 4,288,693 | 4,288,693 |
| GOLDMAN SACHS VINTAGE VI | FMV | 480,743 | 480,743 |
| GOLDMAN SACHS VINTAGE VII | FMV | 2,897,905 | 2,897,905 |
| GS PRIVATE MIDDLE MARKET CR | FMV | 4,841,603 | 4,841,603 |
| GSO MEZZANINE FINANCE | FMV | 1,615,129 | 1,615,129 |
| GT GLOBAL HEDGE MKT | FMV | 21,059,831 | 21,059,831 |
| GT PARTNERS LP | FMV | 21,037,591 | 21,037,591 |
| HSBC USA INC. | FMV | ||
| IMPINJ INC | FMV | 380,431 | 380,431 |
| JOHCM INTL CS | FMV | 9,040,525 | 9,040,525 |
| JP MORGAN GLOBAL BOND | FMV | 4,041,710 | 4,041,710 |
| JP MORGAN INTREPID | FMV | 8,938,092 | 8,938,092 |
| KKR PRINCIPAL OPPORTUNITIES | FMV | 5,492,249 | 5,492,249 |
| LS REAL ESTATE RECOVERY IV | FMV | 704,894 | 704,894 |
| LS VIII RECOVERY TRUST | FMV | 485,468 | 485,468 |
| MATTHEWS EMER ASIA | FMV | 6,285,094 | 6,285,094 |
| MOON CAPITAL GLOBAL | FMV | 260,827 | 260,827 |
| NCTI IV, PARTNERSHIP | FMV | 913,015 | 913,015 |
| PEG GLOBAL PRIVATE EQUITY | FMV | 11,409,289 | 11,409,289 |
| PIMCO INVESTMENT GRADE | FMV | 7,984,216 | 7,984,216 |
| PIMCO RAE | FMV | 19,615,866 | 19,615,866 |
| PMC PARTNERS I OFFSHORE | FMV | 1,195,614 | 1,195,614 |
| PRIVATE EQUITY CO INV. PT | FMV | 4,878,309 | 4,878,309 |
| RCP DIRECT II LP | FMV | 1,385,490 | 1,385,490 |
| RCP DIRECT III | FMV | 3,977,803 | 3,977,803 |
| RCP FUND IX LP | FMV | 2,008,842 | 2,008,842 |
| RCP FUND VIII LP | FMV | 1,816,183 | 1,816,183 |
| RCP FUND XI | FMV | 1,436,549 | 1,436,549 |
| RCP FUND XII, LP | FMV | 1,651,982 | 1,651,982 |
| RCP FUND XIII | FMV | 1,500,228 | 1,500,228 |
| RCP FUND X | FMV | 1,829,365 | 1,829,365 |
| RCP SECONDARY OPP FUND III | FMV | 1,293,237 | 1,293,237 |
| RCP SECONDARY OPP. II | FMV | 943,449 | 943,449 |
| RENAISSANCE VENTURE CAPITAL | FMV | 7,671,650 | 7,671,650 |
| SCHWAB US BROAD MARKET ETF | FMV | 35,260,081 | 35,260,081 |
| SIERRA ONCOLOGY COMMON STOCK | FMV | 2,555 | 2,555 |
| THORNBURG INTERNATIONAL GROWTH | FMV | 16,072,343 | 16,072,343 |
| VANGUARD TOTAL STOCK MARKET | FMV | 13,318,437 | 13,318,437 |
| VESEY STREET FUND | FMV | 4,576,243 | 4,576,243 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SEE ATTACHED | 45,035,474 | 14,324,847 | 30,710,627 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 5,617 | 6,434 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GIFT SHOP & BEVERAGE SALES | ||||
| POSTAGE, MAILING SERVICE | 3 | 3 | ||
| INFORMATION TECHNOLOGY & SOFT | 5,036 | 5,036 | ||
| MEMBERSHIPS AND SUBSCRIPTIONS | 73 | 73 | ||
| CLASSES AND EVENTS | 183 | 183 | ||
| EMPLOYEE EXPENSES | 70 | 70 | ||
| MISCELLANEOUS | 286 | 286 | ||
| SUPPLIES | 1,921 | 1,921 | ||
| EXPENSES | ||||
| EMPLOYEE EXPENSES | 11,372 | 11,100 | ||
| BANK FEES | 31,643 | 9,415 | 22,228 | |
| INSURANCE | 32,164 | 32,149 | ||
| PAYROLL PROCESSING FEES | 96 | 7 | 90 | |
| PRESIDENT'S EXPENSES | 35,000 | 8,750 | 26,250 | |
| SUPPLIES | 164,454 | 168,623 | ||
| MISCELLANEOUS | 37,125 | 37,228 | ||
| CLASSES AND EVENTS | 64,850 | 64,850 | ||
| ADVERTISING | 5,719 | 9,319 | ||
| INFORMATION TECHNOLOGY & SOFT | 197,455 | 199,188 | ||
| POSTAGE | 3,827 | 3,827 | ||
| MEMBERSHIPS & SUBSCRIPTIONS | 9,602 | 9,602 | ||
| SPECIAL PROJECTS | 247,315 | 247,315 | ||
| FINES, PENALTIES, AND JUDGMEN | 319 | |||
| FUEL | 7,374 | 6,938 | ||
| INVESTMENT EXPENSES | 331,435 | 331,435 | ||
| HOUSEKEEPING SUPPLIES | 14,484 | 14,484 | ||
| ADMINISTRATIVE FEES | 1,893 | 1,893 | ||
| COVID 19 EXPENSES | 969 | 969 | ||
| COMMUNICATIONS | 497 | 497 | ||
| UNIFORMS | 11,670 | 11,864 | ||
| K-1 LOSSES PER BOOKS | 5,987,342 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DOW GARDENS ADMISSIONS | 383,843 | 383,843 | |
| HORTICULTURAL CLASSES | 2,785 | 2,785 | |
| PINES ADMISSIONS | 168 | 168 | |
| HORTICULTURE SUP/EQUIP SALES | 9,110 | 9,110 | |
| SEE SCHEDULE K-1 INCOME | 5,459,493 | 5,459,493 | |
| WEDDINGS | 8,860 | 8,860 | |
| MISC | -1,924 | -1,924 | |
| 26-3886702 AQR STYLE PREMIA | -65,926 | -65,926 | |
| 98-1294790 BLACKSTONE CAPITAL | 727,993 | 727,993 | |
| 38-4046268 FORTRESS INTELLECT | 9,066 | 9,066 | |
| 62-1570892 GT GLOBAL HEDGE LP | 149,186 | 149,186 | |
| 62-1451003 GT PARTNERS, L.P. | 133,665 | 133,665 | |
| 38-3431245 NCTI LP | 53,247 | 53,247 | |
| 35-2491286 RCP DIRECT II LP | 33,904 | 33,904 | |
| 37-1884177 RCP DIRECT III | -6,124 | -6,124 | |
| 45-3135867 RCP FUND VIII LP | 52,037 | 52,037 | |
| 36-4766444 RCP FUND IX LP | -20,766 | -20,766 | |
| 32-0457025 RCP FUND X LP | -16,561 | -16,561 | |
| 35-2550581 RCP FUND XI LP | -34,182 | -34,182 | |
| 37-1860110 RCP FUND XII LP | -39,956 | -39,956 | |
| 83-0557610 RCP FUND XIII LP | -24,966 | -24,966 | |
| 90-0852883 RCP SEC. OPP. II | 11,910 | 11,910 | |
| 61-1855521 RCP SEC OPP III | 72,285 | 72,285 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 31,865,550 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITY | 1,450,000 | 1,717,443 |
| EXCISE TAX PAYABLE | 231,716 | |
| UNRELATED BUSINESS TAX PAYABLE | 76,273 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 1,811,569 | 1,811,569 | ||
| CONTRACTED SERVICES | 5,283 | 5,163 | ||
| CONSULTANT | 4,098 | 4,098 | ||
| GIFT SHOP & BEVERAGE SALES | 504 | 504 | ||
| INVESTMENT UBI | 130,876 | 130,876 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GIFT SHOP & BEVERAGE SALES | 142,077 | 68,169 | 73,908 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 699,159 | |||
| UBI TAXES | 105,500 | |||
| LICENSE & PERMITS | 2,202 | 2,202 | ||
| GIFT SHOP & BEVERAGE SALES | 84 | 84 |