| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Indirect accounting fees | 12,960 | 0 | 0 | 12,960 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Depreciable assets | 2015-04-01 | 255,200 | 26,603 | SL | 10.000000 | 26,603 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Global equity | 84,237,417 | 97,343,813 | |
| Developed markets excl. US Equity | 29,317,079 | 32,967,686 | |
| Emerging markets equity | 22,206,203 | 23,728,443 | |
| Hedge Funds | 44,650,000 | 47,176,326 | |
| Fixed income | 22,298,981 | 23,011,926 | |
| Accrued investment income | 64,994 | 64,994 | |
| Private Equity | 6,845,336 | 8,377,897 | |
| US Equity | 38,016,436 | 45,147,785 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Depreciable fixed assets | 58,416 | 223,386 | 31,814 | 31,814 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Indirect legal fees | 28,866 | 0 | 0 | 28,866 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Artwork | 58,045 | 58,045 | 58,045 |
| Operating lease right of use assets | 313,628 | 186,244 | 186,244 |
| Unfunded called capital | 0 | 205,962 | 205,962 |
| Description | Amount |
|---|---|
| K-1 income difference | 292,548 |
| Change in grants payable | 3,099,200 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance - Liability | 8,382 | 0 | 0 | 8,382 |
| Insurance - Worker's Comp | 1,894 | 0 | 0 | 1,894 |
| Office Supplies | 9,099 | 0 | 0 | 9,099 |
| Postage & Shipping | 1,248 | 0 | 0 | 1,248 |
| Payroll Processing Fees | 4,864 | 0 | 0 | 4,864 |
| Copier & Fax | 6,207 | 0 | 0 | 6,207 |
| Computer & Software | 95,230 | 0 | 0 | 95,230 |
| Dues & Memberships | 52,471 | 0 | 0 | 52,471 |
| Insurance - D&O | 8,211 | 0 | 0 | 8,211 |
| Vehicle | 38,591 | 0 | 0 | 38,591 |
| Plant Care | 1,337 | 0 | 0 | 1,337 |
| Program Sponsorship | 250 | 0 | 0 | 250 |
| Miscellaneous | 1,088 | 0 | 0 | 1,088 |
| Bank Fees & Charges | 208 | 0 | 0 | 208 |
| Shredding & Storage Services | 2,607 | 0 | 0 | 2,607 |
| Eden Hall Farm Expenses | 1,473 | 0 | 0 | 1,473 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | -459,046 | -459,046 | -459,046 |
| Miscellaneous Income | 8,380 | 0 | 8,380 |
| Foreign Currency Exchange Gain | 8,358 | 8,358 | 8,358 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll liabilities | 319,481 | 405,506 |
| Operating lease liabilities | 316,636 | 189,536 |
| Unfunded private equity called capital | 0 | 205,962 |
| Excise taxes payable | 226,992 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment consulting fees | 538,518 | 538,518 | 0 | 0 |
| Other professional fees | 38,609 | 0 | 0 | 38,609 |
| Investment custodian fees | 83,149 | 83,149 | 0 | 0 |
| Commissions - investments | 9,980 | 9,980 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise taxes | 43,000 | 0 | 0 | 0 |