| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 56,073 | 4,402 | 0 | 50,621 |
| 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 | 863,666 | 153,084 | VARIOUS | 39,914 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| UBS - SEE ATTACHMENT II-4 | 47,343,831 | 47,343,831 |
| BOA - SEE ATTACHMENT II-5 | 29,134,121 | 29,134,121 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| UBS - SEE ATTACHMENT II-2 | 120,641,799 | 120,641,799 |
| BOA - SEE ATTACHMENT II-3 | 120,898,645 | 120,898,645 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE ASSETS | 863,666 | 192,998 | 670,668 | 670,668 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| UBS - SEE ATTACHMENT II-6 | FMV | 4,136,011 | 4,136,011 |
| BOA - REAL ESTATE - ATTACHMENT II-7 | FMV | 10,049,070 | 10,049,070 |
| BOA - HEDGE FUND: - ATTACHMENT II-8 | FMV | 12,270,645 | 12,270,645 |
| SANTE HEALTH VENTURES | FMV | 2,700,547 | 2,700,547 |
| HEALTH ENTERPRISE PARTNERS | FMV | 277,427 | 277,427 |
| TIFF ABSOLUTE RETURN POOL II | FMV | 8,450,039 | 8,450,039 |
| BLACKSTONE OFFSHORE PE FUND IV | FMV | 8,432,492 | 8,432,492 |
| PRISA LP | FMV | 11,450,136 | 11,450,136 |
| BLACKSTONE TOTAL ALT SLTS V-A | FMV | 3,058,968 | 3,058,968 |
| CANYON DISTRESSED OPP FUND III | FMV | 5,776,496 | 5,776,496 |
| PE BOA HAMILTON LANE | FMV | 2,566,890 | 2,566,890 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,329 | 0 | 0 | 1,329 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ENDOWMENT FUNDS | 9,243,496 | 9,735,805 | 9,735,805 |
| RESTRICTED BURIAL PLOT | 925 | 925 | 925 |
| INTEREST RECEIVABLE | 335,395 | 411,067 | 411,067 |
| INSURANCE POLICIES CASH VALUE | 869,102 | 865,700 | 865,700 |
| OTHER RECEIVABLE | 44,769 | 66,904 | 66,904 |
| NOTE RECEIVABLE | 328,307 | 310,259 | 310,259 |
| LAND HELD FOR RESALE | 675,000 | 675,000 | 675,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE AND COMPUTER EXPENSE | 109,944 | 11,417 | 0 | 101,789 |
| INSURANCE | 53,198 | 3,559 | 0 | 40,991 |
| OTHER EXPENSE | 11,308 | 0 | 0 | 14,142 |
| PURCHASED SERVICES | 32,858 | 2,228 | 0 | 22,908 |
| PORTFOLIO EXPENSES | 335,103 | 335,103 | 0 | 0 |
| GRANT PROGRAM DEVELOPMENT | 34,215 | 0 | 0 | 94,215 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MANAGEMENT FEE REVENUE | 25,000 | 0 | 0 |
| PARTNERSHIP INCOME | -27,950 | 55,801 | 0 |
| MISCELLANEOUS REVENUE | 14 | 0 | 0 |
| Description | Amount |
|---|---|
| unrealized gain | 22,639,544 |
| TEMP & PERM RESTRICTED NET ASSET CHANGES | 873,257 |
| BOOK/TAX DIFFERENCES FROM K-1S | 237,374 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ANNUITY LIABILITIES | 1,995,576 | 1,880,450 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UBS INVESTMENT MGMT FEES | 703,614 | 703,614 | 0 | 0 |
| BOA INVESTMENT MGMT FEES | 294,232 | 294,232 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 386,163 | 0 | 0 | 0 |
| PAYROLL TAXES | 57,414 | 4,593 | 0 | 52,821 |