| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 64,000 | 32,000 | 32,000 |
| 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 | 6,613,068 | 1,476,103 | 1,041,722 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CONSERVATORY BOILER | PURCHASE | 29,481 | -12,126 | 17,355 | ||||||
| SCOOTER - ACCESS MOBILITY CENTER | PURCHASE | 1,888 | -1,133 | 755 | ||||||
| ADD CAPITAL GAINS PAGE 3, LINE 2 | PURCHASE |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DUPONT STOCK | 15,234,002 | 15,234,002 |
| DOW CHEMICAL STOCK | 29,882,284 | 29,882,284 |
| DFA INTL VALUE PORT | 19,521,378 | 19,521,378 |
| DFA INTL SMALL CAP VALUE | 11,402,351 | 11,402,351 |
| DFA INFLATION PROTECTED | 5,346,437 | 5,346,437 |
| DFA US LARGE CAP | 7,462,718 | 7,462,718 |
| AMERICAN NEW PERSPECTIVE FUND | 28,973,597 | 28,973,597 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 16-1625273 - APJOHN | FMV | 284,701 | 284,701 |
| 26-3886702 - AQR STYLE PREMIA | FMV | 7,134,810 | 7,134,810 |
| 03-0469267 - ARBORETUM 1 | FMV | 820,981 | 820,981 |
| 20-3879026 - ARBORETUM 1A | FMV | 399,795 | 399,795 |
| 20-8495541 - ARBORETUM 2 | FMV | 208,144 | 208,144 |
| 27-4709037 - ARBORETUM VENTURES III | FMV | 900,582 | 900,582 |
| 47-4200749 - ARBORETUM VENTURES IV | FMV | 2,667,599 | 2,667,599 |
| 36-4443622 - ARCH DEVELOPMENT FUND 1 | FMV | 1,351,558 | 1,351,558 |
| 36-4119709 - ARCH VENTURE FUND III | FMV | 6,298 | 6,298 |
| 47-0859230 - ARCH VENTURE IV-A | FMV | 10,157 | 10,157 |
| 06-1582470 - ARCH VENTURE FUND V | FMV | 104,375 | 104,375 |
| 27-3114657 - ARSENAL VENTURE CAPITAL | FMV | 4,779,152 | 4,779,152 |
| 81-3994795 - AUXO INVESTMENT PARTNER | FMV | 147,775 | 147,775 |
| 81-4008189 - AUXO GROWTH HOLDINGS I | FMV | 4,790,558 | 4,790,558 |
| 38-7142204 - BLACKSTONE ALTERNATIVES | FMV | 1,644,995 | 1,644,995 |
| 36-4800114 - BLACKSTONE CAPITAL | FMV | 9,683,867 | 9,683,867 |
| 13-3492071 - BLACKSTONE PARTNERS INV | FMV | 22,839,565 | 22,839,565 |
| 98-1386129 - CARLYLE PE ACCESS FUND | FMV | 6,270,195 | 6,270,195 |
| 61-1780481 - CARLYLE STRAT. PART. IV | FMV | 3,606,841 | 3,606,841 |
| 61-1742367 - FORTRESS CREDIT OPP IV | FMV | 2,741,363 | 2,741,363 |
| 98-1439362 - FORTRESS CREDIT OPP V | FMV | 7,346,035 | 7,346,035 |
| 38-4046268 - FORTRESS INTELLECT PROP | FMV | 2,897,797 | 2,897,797 |
| 32-0431732 - FORTRESS RE OPP. II | FMV | 1,021,050 | 1,021,050 |
| 32-0499393 - FORTRESS RE OPP. III | FMV | 5,728,480 | 5,728,480 |
| 62-1451003 - GT PARTNERS LP | FMV | 24,922,555 | 24,922,555 |
| 62-1570892 - GT GLOBAL HEDGE MKT | FMV | 21,607,679 | 21,607,679 |
| 83-2178554 - KKR PRINCIPAL OPP | FMV | 7,505,330 | 7,505,330 |
| 38-7136002 - LS REAL ESTATE REC IV | FMV | 703,424 | 703,424 |
| 46-6669749 - LS VIII RECOVERY TRUST | FMV | 457,191 | 457,191 |
| 38-3431245 - NORTHCOAST | FMV | 54,776 | 54,776 |
| 13-4359956 - NCTI III LIMITED PTRSHP | FMV | 3,714,246 | 3,714,246 |
| 82-3021163 - NCTI IV, PARTNERSHIP | FMV | 1,612,023 | 1,612,023 |
| 82-3278140 - PRIVATE EQUITY CO INV. | FMV | 8,695,583 | 8,695,583 |
| 83-2538130 - PEG GLOBAL PRIVATE EQ. | FMV | 33,553,745 | 33,553,745 |
| 35-2491286 - RCP DIRECT II LP | FMV | 1,165,550 | 1,165,550 |
| 37-1884177 - RCP DIRECT III | FMV | 7,009,140 | 7,009,140 |
| 45-3135867 - RCP FUND VIII LP | FMV | 2,049,573 | 2,049,573 |
| 36-4766444 - RCP FUND IX LP | FMV | 2,212,467 | 2,212,467 |
| 32-0457025 - RCP FUND X | FMV | 2,388,296 | 2,388,296 |
| 35-2550581 - RCP FUND XI | FMV | 2,546,560 | 2,546,560 |
| 37-1860110 - RCP FUND XII, LP | FMV | 2,882,508 | 2,882,508 |
| 83-0557610 - RCP FUND XIII | FMV | 3,916,804 | 3,916,804 |
| 90-0852883 - RCP SECONDARY OPP. II | FMV | 636,334 | 636,334 |
| 61-1855521 - RCP SECONDARY OPP III | FMV | 2,858,709 | 2,858,709 |
| 80-0805959 - RENAISSANCE VENTURE CAP | FMV | 7,335,571 | 7,335,571 |
| 27-3204697 - RESONANT FUND I | FMV | ||
| ABRAAJ GROWTH MARKETS | FMV | 4,920,261 | 4,920,261 |
| ALLIQUA STOCK | FMV | 1,416 | 1,416 |
| BLACKROCK CORE BOND | FMV | 2,887,731 | 2,887,731 |
| BLACKROCK EMERGING MARKETS | FMV | 7,630,204 | 7,630,204 |
| BLACKROCK STRAT INCOME | FMV | ||
| BRANDYWINEGLOBAL - DIAMOND HILL | FMV | 5,466,111 | 5,466,111 |
| BREP EUROPE IV REAL | FMV | 1,245,382 | 1,245,382 |
| BREP EUROPE VI SC SP | FMV | 5,700,513 | 5,700,513 |
| CARILLON REAMS | FMV | ||
| CARLYLE SP DISTRESSED III | FMV | 286,430 | 286,430 |
| CARLYLE US EQUITY | FMV | 1,199,889 | 1,199,889 |
| CARLYLE US REALTY | FMV | 860,421 | 860,421 |
| CEMOF II FOREIGN INVESTORS | FMV | 1,746,387 | 1,746,387 |
| CION ARES DIVERSIFIED | FMV | 11,502,693 | 11,502,693 |
| CRESCENT VI MEZZANINE | FMV | 603,021 | 603,021 |
| CSP III DISTRESSED | FMV | 286,430 | 286,430 |
| DFA EMERGING MARKETS CORE EQTY | FMV | 13,353,248 | 13,353,248 |
| DOUBLELINE TOTAL RETURN | FMV | ||
| DRIEHAUS EMERGING MARKET GROWTH | FMV | 7,620,255 | 7,620,255 |
| FIDELITY TOTAL MARKET | FMV | 44,417,998 | 44,417,998 |
| FR XIII GLOBAL ENERGY | FMV | 3,295,142 | 3,295,142 |
| GI PARTNERS IV | FMV | 3,110,094 | 3,110,094 |
| GOLDMAN SACHS VINTAGE VI | FMV | 531,958 | 531,958 |
| GOLDMAN SACHS VINTAGE VII | FMV | 4,088,219 | 4,088,219 |
| GS PRIVATE MIDDLE MARKET CR | FMV | 3,201,916 | 3,201,916 |
| GSO MEZZANINE FINANCE | FMV | 1,322,914 | 1,322,914 |
| IMPINJ INC | FMV | 805,928 | 805,928 |
| ISHARES CORE US | FMV | 27,330,602 | 27,330,602 |
| JOHCM INTL CS | FMV | 10,391,955 | 10,391,955 |
| JP MORGAN GLOBAL BOND | FMV | 5,581,625 | 5,581,625 |
| JP MORGAN INTREPID | FMV | 10,306,697 | 10,306,697 |
| MATTHEWS EMER ASIA | FMV | ||
| MOON CAPITAL GLOBAL | FMV | 256,249 | 256,249 |
| PIMCO CORPORATE OPPORTUNITY | FMV | 2,461,797 | 2,461,797 |
| PIMCO INVESTMENT GRADE | FMV | ||
| PIMCO RAE | FMV | ||
| PIMCO ST | FMV | 5,239,339 | 5,239,339 |
| PMC PARTNERS I OFFSHORE | FMV | 331,857 | 331,857 |
| SCHWAB US BROAD MARKET ETF | FMV | 37,653,350 | 37,653,350 |
| SIERRA ONCOLOGY COMMON STOCK | FMV | 4,108 | 4,108 |
| THORNBURG INTERNATIONAL GROWTH | FMV | 16,411,401 | 16,411,401 |
| VANGUARD SMALL CAP ETF | FMV | 6,869,470 | 6,869,470 |
| VANGUARD TOTAL STOCK MARKET | FMV | 16,029,443 | 16,029,443 |
| VESEY STREET FUND | FMV | 5,062,932 | 5,062,932 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SEE ATTACHED | 47,044,773 | 15,686,521 | 31,358,252 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 8,477 | 8,626 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GIFT SHOP & BEVERAGE SALES | ||||
| POSTAGE, MAILING SERVICE | 4 | 4 | ||
| INFORMATION TECH & SOFTWARE | 11,193 | 11,193 | ||
| MEMBERSHIPS AND SUBSCRIPTIONS | 95 | 95 | ||
| EMPLOYEE EXPENSES | 32 | 32 | ||
| BANK FEES | 20 | 20 | ||
| SUPPLIES | 7,288 | 7,288 | ||
| ADVERTISING | 475 | 475 | ||
| EXPENSES | ||||
| EMPLOYEE EXPENSES | 9,213 | 8,508 | ||
| BANK FEES | 42,450 | 3,833 | 38,617 | |
| INSURANCE | 72,291 | 72,306 | ||
| PAYROLL PROCESSING FEES | 134 | 9 | 126 | |
| PRESIDENT'S EXPENSES | 35,000 | 8,750 | 26,250 | |
| ASSOCIATE STIPENDS | 16,000 | 16,000 | ||
| SUPPLIES | 190,452 | 191,345 | ||
| MISCELLANEOUS | 3,487 | 3,698 | ||
| CLASSES AND EVENTS | 108,098 | 104,698 | ||
| ADVERTISING | 14,728 | 14,678 | ||
| INFORMATION TECH & SOFTWARE | 121,771 | 121,746 | ||
| POSTAGE | 5,930 | 4,610 | ||
| MEMBERSHIPS & SUBSCRIPTIONS | 8,519 | 8,519 | ||
| SPECIAL PROJECTS | 569 | 569 | ||
| FINES, PENALTIES, & JUDGMENTS | 20,505 | |||
| FUEL | 12,803 | 12,609 | ||
| HOUSEKEEPING SUPPLIES | 15,143 | 15,143 | ||
| ADMINISTRATIVE FEES | 62 | 62 | ||
| COVID 19 EXPENSES | 4,496 | 4,496 | ||
| UNIFORMS | 5,158 | 5,158 | ||
| COMMUNITY PARTICIPATION | 475 | 475 | ||
| K-1 LOSSES PER BOOKS-SEE ATT | 11,342,489 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DOW GARDENS ADMISSIONS | 921,392 | 921,392 | |
| HORTICULTURAL CLASSES | 62,533 | 62,533 | |
| PINES ADMISSIONS | 1,770 | 1,770 | |
| HORTICULTURE SUP/EQUIP SALES | 23,943 | 23,943 | |
| SEE K-1 INCOME ATTACHMENT | 10,284,242 | 10,284,242 | |
| WEDDINGS | 27,412 | 27,412 | |
| MISC | 4,672 | 4,672 | |
| SEE K-1 UBI INCOME ATTACHMENT | 1,086,487 | 1,086,487 |
| Description | Amount |
|---|---|
| PRIOR YEAR APPROVED GRANTS - RETURNED | 14,571 |
| PRIOR YEAR APPROVED GRANT - CANCELED | 2,142 |
| UNREALIZED GAIN ON INVESTMENTS | 57,272,780 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITY | 1,717,443 | 1,807,995 |
| EXCISE TAX PAYABLE | 231,716 | 711,810 |
| UNRELATED BUSINESS TAX PAYABLE | 76,273 | 206,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 1,422,247 | 1,422,247 | ||
| CONTRACTED SERVICES | 34,863 | 34,863 | ||
| CONSULTANT | 120 | 120 | ||
| GIFT SHOP & BEVERAGE SALES | 9,230 | 9,230 | ||
| INVESTMENT UBI | 122,994 | 122,994 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GIFT SHOP & BEVERAGE SALES | 389,133 | 222,935 | 166,198 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 1,265,051 | |||
| UBI TAXES | 255,282 | |||
| LICENSE & PERMITS | 3,645 | 3,645 | ||
| GIFT SHOP & BEVERAGE SALES | 266 | 266 |