| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 18,915 | 10,427 | 8,488 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SCHEDULE ATTACHED | 179,462 | 24,372 | 24,372 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| COHEN & STEERS INSTITUTIONAL REALTY | FMV | ||
| VANGUARD DEVELOPED MARKETS | FMV | 9,172,833 | 9,172,833 |
| COLUMBIA ACORN INTL FUND | FMV | ||
| SEQUOIA | FMV | ||
| VANGUARD TOTAL STK MARKET IDX | FMV | 42,549,491 | 42,549,491 |
| T ROWE PRICE CAPITAL APPRECIATION | FMV | ||
| VANGUARD SELECTED VALUE FUND | FMV | 5,359,479 | 5,359,479 |
| DODGE & COX INTL STOCK FUND | FMV | 9,232,827 | 9,232,827 |
| DODGE & COX GLOBAL BOND FUND | FMV | ||
| DFA INTERNATIONAL SMALL CO FUND | FMV | 2,999,964 | 2,999,964 |
| DODGE & COX INCOME FUND | FMV | 12,538,163 | 12,538,163 |
| PIMCO INCOME FUND | FMV | 5,532,650 | 5,532,650 |
| T ROWE PRICE U.S. EQUITY RESEARCH | FMV | 13,518,472 | 13,518,472 |
| MADISON MID CAP FUND | FMV | 5,104,779 | 5,104,779 |
| SEAGALL BRYANT & HAMMILL EMERGING | FMV | 3,447,950 | 3,447,950 |
| BAIRD CORE BOND FUND | FMV | 12,533,245 | 12,533,245 |
| MFS INTERNATIONAL GROWTH FUND | FMV | 8,717,159 | 8,717,159 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNITURE AND EQUIPMENT | 283,650 | 170,026 | 113,624 | 18,180 |
| COMPUTER SOFTWARE | 41,006 | 32,643 | 8,363 | |
| RIGHT OF USE ASSET-LEASE | 975,852 | 975,852 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 16,926 | 9,331 | 7,595 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| EXCISE TAX OVERPAID | 5,549 | 10,679 | 10,679 |
| OTHER RECEIVABLES | 104 | ||
| DIVIDENDS AND INTEREST RECEIVABLE | 8,289 | 8,289 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGES | 205 | 205 | ||
| TELEPHONE | 11,645 | 3,276 | 8,369 | |
| BOARD AND COMMITTEE EXPENSES | 1,101 | 519 | 582 | |
| INSURANCE | 17,095 | 8,052 | 9,043 | |
| DUES, SUBSCRIPTIONS | 11,114 | 3,128 | 7,986 | |
| TRAVEL | 2,906 | 818 | 2,088 | |
| EMPLOYEE MILEAGE | 6,138 | 1,728 | 4,410 | |
| MEALS | 687 | 194 | 493 | |
| OFFICE EXPENSE | 2,828 | 796 | 2,032 | |
| CONTRACT LABOR | ||||
| COMPUTER AND SOFTWARE MAINTEN | 4,860 | 1,368 | 3,492 | |
| POSTAGE | 566 | 159 | 407 | |
| EQUIPMENT REPAIRS AND MAINTEN | 1,791 | 504 | 1,287 | |
| MEDIA AND WEBSITE MANAGEMENT | 1,577 | 444 | 1,133 | |
| SOFTWARE LICENSES | 14,815 | 4,169 | 10,646 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 8,112,176 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE LIABILITY ON RIGHT OF USE ASSE | 1,101,821 | 993,316 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGMENT FEES | 118,332 | 118,332 | ||
| PAYROLL HR SERVICES | 18,621 | 5,240 | 13,381 | |
| CONSULTING FEES-INVESTMENTS | 1,755 | 1,755 | ||
| CUSTODIAL FEES | 7,803 | 7,803 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 170,034 | 170,034 |