| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 50,125 | 25,063 | 25,063 |
| 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 | 9,740,500 | 2,304,663 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| LAND IMPROV. ADDITIONS | PURCHASE | 42,881 | 42,881 | |||||||
| GREENHOUSE GLASS (9 PANES) | PURCHASE | 4,768 | 4,768 | |||||||
| TITAL GOLF CART - SERIAL 2733617 | PURCHASE | 4,135 | 4,135 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DUPONT STOCK | ||
| DOW CHEMICAL STOCK | 32,075,016 | 32,075,016 |
| DFA INTL SMALL CAP VALUE | ||
| DFA INFLATION PROTECTED | 7,144,377 | 7,144,377 |
| DFA US LARGE CAP | 6,481,844 | 6,481,844 |
| AMERICAN NEW PERSPECTIVE FUND |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 16-1625273 - APJOHN | FMV | 153,284 | 153,284 |
| 26-3886702 - AQR STYLE PREMIA | FMV | 7,201,441 | 7,201,441 |
| 03-0469267 - ARBORETUM 1 | FMV | 580,002 | 580,002 |
| 20-3879026 - ARBORETUM 1A | FMV | 282,224 | 282,224 |
| 20-8495541 - ARBORETUM 2 | FMV | 82,829 | 82,829 |
| 27-4709037 - ARBORETUM VENTURES III | FMV | 377,150 | 377,150 |
| 47-4200749 - ARBORETUM VENTURES IV | FMV | 569,205 | 569,205 |
| 36-4443622 - ARCH DEVELOPMENT FUND 1 | FMV | ||
| 06-1582470 - ARCH VENTURE FUND V | FMV | 263,140 | 263,140 |
| 27-3114657 - ARSENAL VENTURE CAPITAL | FMV | 3,731,290 | 3,731,290 |
| 81-3994795 - AUXO INVESTMENT PARTNER | FMV | 920,701 | 920,701 |
| 81-4008189 - AUXO GROWTH HOLDINGS I | FMV | 8,135,233 | 8,135,233 |
| 38-7142204 - BLACKSTONE ALTERNATIVES | FMV | 1,011,765 | 1,011,765 |
| 36-4800114 - BLACKSTONE CAPITAL | FMV | 7,904,209 | 7,904,209 |
| 13-3492071 - BLACKSTONE PARTNERS INV | FMV | 18,869,622 | 18,869,622 |
| 98-1386129 - CARLYLE PE ACCESS FUND | FMV | 7,716,598 | 7,716,598 |
| 61-1780481 - CARLYLE STRAT. PART. IV | FMV | 4,095,384 | 4,095,384 |
| 61-1742367 - FORTRESS CREDIT OPP IV | FMV | 1,922,406 | 1,922,406 |
| 98-1439362 - FORTRESS CREDIT OPP V | FMV | 8,408,716 | 8,408,716 |
| 38-4046268 - FORTRESS INTELLECT PROP | FMV | 3,006,393 | 3,006,393 |
| 32-0431732 - FORTRESS RE OPP. II | FMV | 590,962 | 590,962 |
| 32-0499393 - FORTRESS RE OPP. III | FMV | 8,922,719 | 8,922,719 |
| 62-1451003 - GT PARTNERS LP | FMV | 20,055,203 | 20,055,203 |
| 62-1570892 - GT GLOBAL HEDGE MKT | FMV | 18,321,864 | 18,321,864 |
| 83-2178554 - KKR PRINCIPAL OPP | FMV | 8,648,816 | 8,648,816 |
| 38-7136002 - LS REAL ESTATE REC IV | FMV | 823,516 | 823,516 |
| 46-6669749 - LS VIII RECOVERY TRUST | FMV | 261,554 | 261,554 |
| 38-3431245 - NORTHCOAST | FMV | 54,353 | 54,353 |
| 13-4359956 - NCTI III LIMITED PTRSHP | FMV | 2,524,625 | 2,524,625 |
| 82-3021163 - NCTI IV, PARTNERSHIP | FMV | 132,832 | 132,832 |
| 82-3278140 - PRIVATE EQUITY CO INV. | FMV | 7,463,451 | 7,463,451 |
| 83-2538130 - PEG GLOBAL PRIVATE EQ. | FMV | 51,518,741 | 51,518,741 |
| 35-2491286 - RCP DIRECT II LP | FMV | 849,661 | 849,661 |
| 37-1884177 - RCP DIRECT III | FMV | 6,990,511 | 6,990,511 |
| 45-3135867 - RCP FUND VIII LP | FMV | 1,038,943 | 1,038,943 |
| 36-4766444 - RCP FUND IX LP | FMV | 2,159,317 | 2,159,317 |
| 32-0457025 - RCP FUND X | FMV | 2,256,317 | 2,256,317 |
| 35-2550581 - RCP FUND XI | FMV | 2,025,803 | 2,025,803 |
| 37-1860110 - RCP FUND XII, LP | FMV | 3,660,963 | 3,660,963 |
| 83-0557610 - RCP FUND XIII | FMV | 6,939,894 | 6,939,894 |
| 90-0852883 - RCP SECONDARY OPP. II | FMV | 491,740 | 491,740 |
| 61-1855521 - RCP SECONDARY OPP III | FMV | 3,098,024 | 3,098,024 |
| 80-0805959 - RENAISSANCE VENTURE CAP | FMV | 4,198,878 | 4,198,878 |
| ABRAAJ GROWTH MARKETS | FMV | 3,505,730 | 3,505,730 |
| BLACKROCK CORE BOND | FMV | 3,686,031 | 3,686,031 |
| BLACKROCK EMERGING MARKETS | FMV | 8,608,233 | 8,608,233 |
| BRANDYWINEGLOBAL - DIAMOND HILL | FMV | 8,067,391 | 8,067,391 |
| BREP EUROPE IV REAL | FMV | 785,397 | 785,397 |
| BREP EUROPE VI SC SP | FMV | 7,529,288 | 7,529,288 |
| CARLYLE US EQUITY | FMV | 1,052,309 | 1,052,309 |
| CARLYLE US REALTY | FMV | 555,123 | 555,123 |
| CEMOF II FOREIGN INVESTORS | FMV | 485,222 | 485,222 |
| CION ARES DIVERSIFIED | FMV | 14,132,721 | 14,132,721 |
| CRESCENT VI MEZZANINE | FMV | 451,424 | 451,424 |
| CSP III DISTRESSED | FMV | 189,951 | 189,951 |
| DFA EMERGING MARKETS CORE EQTY | FMV | 8,656,227 | 8,656,227 |
| DRIEHAUS EMERGING MARKET GROWTH | FMV | 8,681,269 | 8,681,269 |
| FIDELITY TOTAL MARKET | FMV | 45,146,992 | 45,146,992 |
| FR XIII GLOBAL ENERGY | FMV | 2,276,051 | 2,276,051 |
| GI PARTNERS IV | FMV | 2,660,021 | 2,660,021 |
| GOLDMAN SACHS VINTAGE VI | FMV | 413,462 | 413,462 |
| GOLDMAN SACHS VINTAGE VII | FMV | 2,682,731 | 2,682,731 |
| GS PRIVATE MIDDLE MARKET CR | FMV | 2,216,249 | 2,216,249 |
| GSO MEZZANINE FINANCE | FMV | 345,786 | 345,786 |
| ISHARES CORE US | FMV | 33,126,772 | 33,126,772 |
| JP MORGAN GLOBAL BOND | FMV | 7,830,798 | 7,830,798 |
| JP MORGAN INTREPID | FMV | ||
| MOON CAPITAL GLOBAL | FMV | ||
| PIMCO CORPORATE OPPORTUNITY | FMV | 3,686,678 | 3,686,678 |
| PIMCO ST | FMV | 7,132,852 | 7,132,852 |
| PMC PARTNERS I OFFSHORE | FMV | 8,321 | 8,321 |
| SCHWAB US BROAD MARKET ETF | FMV | 24,056,844 | 24,056,844 |
| THORNBURG INTERNATIONAL GROWTH | FMV | ||
| VANGUARD SMALL CAP ETF | FMV | 6,831,501 | 6,831,501 |
| VANGUARD TOTAL STOCK MARKET | FMV | 21,210,789 | 21,210,789 |
| VESEY STREET FUND | FMV | 3,455,657 | 3,455,657 |
| US TREASURY NOTES | FMV | 11,965,032 | 11,965,032 |
| DIMENSIONAL INTERN CORE | FMV | 30,148,354 | 30,148,354 |
| TRUEBRIDGE FUND VII | FMV | 2,002,340 | 2,002,340 |
| TRUBRIDGE FUND VIII | FMV | 33,527 | 33,527 |
| AMER FDS EUROPAC GROWTH | FMV | 6,856,096 | 6,856,096 |
| WISDOMTREE INTRANET | FMV | 4,125,861 | 4,125,861 |
| I SHARES COSRE MSCI | FMV | 9,858,286 | 9,858,286 |
| PIMCO STOCK INTL | FMV | 6,090,581 | 6,090,581 |
| OAKMARK INTL | FMV | 2,552,561 | 2,552,561 |
| MFS INTL DIVERSIFICATION | FMV | 6,906,796 | 6,906,796 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SEE ATTACHED | 49,396,737 | 19,534,795 | 29,861,942 | 29,861,942 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 76,819 | 76,439 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GIFT SHOP & BEVERAGE SALES | ||||
| BANK FEES | 23 | 23 | ||
| INFORMATION TECH & SOFTWARE | 739 | 739 | ||
| EVENTS/PROGRAMS/CLASSES | 285 | 285 | ||
| EMPLOYEE EXPENSES | 320 | 320 | ||
| MEMBERSHIPS AND SUBSCRIPTIONS | 77 | 77 | ||
| SUPPLIES | 1,878 | 1,878 | ||
| ADVERTISING | 768 | 768 | ||
| EXPENSES | ||||
| EMPLOYEE EXPENSES | 23,639 | 24,035 | ||
| BANK FEES | 61,378 | 1,193 | 60,185 | |
| INSURANCE | 41,110 | 41,125 | ||
| PAYROLL PROCESSING FEES | 2,396 | 18 | 2,378 | |
| PRESIDENT'S EXPENSES | 35,000 | 8,750 | 26,250 | |
| ASSOCIATE STIPENDS | 12,000 | 12,000 | ||
| SUPPLIES | 277,872 | 229,136 | ||
| MISCELLANEOUS | -1,505 | -1,763 | ||
| CLASSES AND EVENTS | 58,506 | 108,481 | ||
| ADVERTISING | 12,431 | 12,271 | ||
| INFORMATION TECH & SOFTWARE | 146,634 | 146,062 | ||
| POSTAGE | 3,595 | 3,595 | ||
| MEMBERSHIPS & SUBSCRIPTIONS | 8,165 | 8,265 | ||
| SPECIAL PROJECTS | 10,733 | 14,991 | ||
| FINES, PENALTIES, & JUDGMENTS | ||||
| FUEL | 12,628 | 12,044 | ||
| HOUSEKEEPING SUPPLIES | 25,902 | 31,984 | ||
| UNIFORMS | 14,607 | 14,607 | ||
| COMMUNITY PARTICIPATION | 10,358 | 9,508 | ||
| K-1 BOOK/TAX DIFFERENCE | 10,340,015 | |||
| BUSINESS EXPENSES | 20 | 20 | ||
| LOSS ON DONATED LAND HELD FOR | 1,305,631 | |||
| HORTICULTURE PURCHASES | 9,103 | 9,103 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DOW GARDENS ADMISSIONS | 1,052,926 | 1,052,926 | |
| HORTICULTURAL CLASSES | 19,217 | 19,217 | |
| PINES ADMISSIONS | 14,841 | 14,841 | |
| HORTICULTURE SUP/EQUIP SALES | 29,621 | 29,621 | |
| SEE K-1 INCOME ATTACHMENT | 7,823,572 | 7,823,572 | |
| WEDDINGS | 28,987 | 28,987 | |
| MISC | 2,337 | 2,337 | |
| SEE K-1 UBI INCOME ATTACHMENT | 375,021 | 375,021 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 38,132,628 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITY | 738,978 | 1,184,713 |
| EXCISE TAX PAYABLE | 320,000 | 200,000 |
| UNRELATED BUSINESS TAX PAYABLE | 175,210 | 75,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 203,476 | 203,476 | ||
| CONTRACTED SERVICES | 76,261 | 62,240 | ||
| CONSULTANT | 35,315 | 34,879 | ||
| GIFT SHOP & BEVERAGE SALES | 12,856 | 12,856 | ||
| INVESTMENT UBI | 339,742 | 339,742 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| GIFT SHOP & BEVERAGE SALES | 585,375 | 296,153 | 289,222 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UBI TAXES | 137,290 | |||
| LICENSE & PERMITS | 4,849 | 4,818 | ||
| EXCISE TAX | 1,327,337 | |||
| PROPERTY TAX | 986 | 986 | ||
| GIFT SHOP & BEVERAGE SALES | 273 | 273 |