| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Crowe Horwath | 37,880 | 9,470 | ||
| Culler & Associates | 10,300 | 2,575 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AVENUE CREDIT | 1,660,322 | 1,272,254 |
| GOLDMAN SACHS STRATEGIC | 1,552,835 | 1,421,321 |
| LOOMIS SAYLES BOND CL 1 | 1,039,365 | 1,129,999 |
| PIMCO EMRG LOCAL BD FD | 0 | 0 |
| PIMCO EMRG MKTS BD FD | 2,550,000 | 2,111,457 |
| PIMCO TOTAL RETURN FUND | 1,424,687 | 1,401,294 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE INC. | 1,446,190 | 1,789,419 |
| ARES CAPITAL CORP | 864,161 | 712,500 |
| BOEING CO | 1,098,261 | 1,229,015 |
| BP PLC | 0 | 0 |
| CHEVRON CORP | 716,000 | 1,124,500 |
| CISCO SYSTEMS INC | 898,327 | 1,357,750 |
| COLGATE-PALMOLIVE CO | 75,000 | 999,300 |
| COMCAST CORP | 363,306 | 1,128,600 |
| CORNING INC | 0 | 0 |
| E M C CORP MASS | 0 | 0 |
| EXXON MOBILE CORPORATION | 891,333 | 1,948,750 |
| FIFTH THIRD BANCORP | 730,842 | 1,005,000 |
| GENERAC HOLDINGS INC | 0 | 0 |
| GENERAL ELECTRIC CO | 2,149,507 | 3,115,000 |
| GLAXOSMITHKLINE PLC ADRF | 0 | 0 |
| GNC HOLDINGS INC | 0 | 0 |
| GOOGLE INC NON-VTG | 0 | 0 |
| GOOGLE INC CLASS A VTG | 0 | 0 |
| GROUPON INC CLASS A | 0 | 0 |
| HEWLETT-PACKARD COMPANY | 0 | 0 |
| INTEL CORP | 984,426 | 1,722,500 |
| INT'L BUSINESS MACHINES | 48,310 | 550,480 |
| JOHNSON & JOHNSON | 328,497 | 2,054,400 |
| JP MORGAN CHASE | 1,985,000 | 3,301,500 |
| KINDER MORGAN INC | 0 | 0 |
| LILLY ELI & CO | 1,155,500 | 1,685,200 |
| MERCK & CO INC | 1,044,379 | 1,584,600 |
| MICROSOFT CORP | 1,349,894 | 2,774,000 |
| NESTLE | 855,009 | 1,116,300 |
| NORTHERN TRUST CORP | 1,254,601 | 1,802,250 |
| NOVARTIS A G SPON ADR | 833,301 | 1,290,600 |
| PEPSICO INC | 1,236,755 | 1,998,400 |
| PROCTOR & GAMBLE | 1,266,359 | 1,667,610 |
| QUALCOM | 909,174 | 849,745 |
| SCHLUMBERGER LTD | 1,157,469 | 1,046,250 |
| SONY CORP ADR NEW | 0 | 0 |
| VERIZON COMMUNICATIONS | 985,441 | 924,400 |
| VODAFONE GROUP | 672,248 | 645,200 |
| WALMART STORES INC | 1,279,932 | 1,072,750 |
| WALGREEN COMPANY | 355,597 | 851,550 |
| WELLS FARGO & CO NEW | 929,872 | 1,359,000 |
| 3M COMPANY | 695,700 | 1,355,760 |
| ALPHABET INC CLASS A | 474,235 | 1,322,617 |
| ALPHABET INC CLASS C | 631,573 | 1,517,760 |
| AMERICAN EXPRESS CO | 862,225 | 765,050 |
| CVS HEALTH CORP | 567,943 | 586,620 |
| HP INC | 493,224 | 592,000 |
| MONSATO CORP | 646,261 | 689,640 |
| PFIZER INCORP | 831,181 | 807,000 |
| PURE STORAGE INC | 433,150 | 389,250 |
| WELLTOWER INC | 576,208 | 680,300 |
| 1/100 BERKSHIRE HTWY | 983,972 | 989,000 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | ||||
| Building | 0 | |||
| LeasholdImprovement | 0 | |||
| Equipment | 0 | |||
| Other | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AQR MGD FUTURES STAT FD | AT COST | 2,050,000 | 2,050,000 |
| COLUMBIA ACORN INT'L FUND | AT COST | 976,970 | 976,970 |
| FIRST EAGLE OVERSEAS FUND A | AT COST | 2,034,449 | 2,034,449 |
| MATTHEWS ASIAN GROWTH & INC FD | AT COST | 1,900,000 | 1,900,000 |
| OAKMARK INT'L SMALL CAP FD | AT COST | 613,529 | 613,529 |
| OPPENHEIMER DEVELOPING MKTS | AT COST | 1,771,799 | 1,771,799 |
| PIMCO ALL ASSET INSTL | AT COST | 1,500,000 | 0 |
| PRIMECAP ODYSSEY AGGR GROWTH FUND | AT COST | 676,326 | 1,176,326 |
| ROYCE SPECIAL EQUITY FD | AT COST | 1,946,053 | 0 |
| HEALTH CARE REIT | AT COST | 576,208 | 0 |
| SPDR GOLD TRUST | AT COST | 850,104 | 0 |
| STARWOOD PPTY TRUST | AT COST | 486,331 | 486,331 |
| GS COMMODITY OPPORTUNITIES FUND | AT COST | 1,000,000 | 1,000,000 |
| PRIVATE EQUITY MANGERS 2011 | AT COST | 454,492 | 532,997 |
| WEST STREET II | AT COST | 133,293 | 87,481 |
| VINTAGE V | AT COST | 211,006 | 6,775 |
| PRIVATE EQUITY MGRS 2013 | AT COST | 222,626 | 353,141 |
| PRIVATE EQUITY MGRS 2012 | AT COST | 330,957 | 416,913 |
| VINTAGE FUND VI | AT COST | 390,284 | 473,376 |
| ANCHORAGE ILLIQUID OPP III | AT COST | 771,716 | 376,058 |
| ANCHORAGE ILLIQUID OPP IV | AT COST | 324,251 | 788,655 |
| GROWTH & EMERGING MARKETS | AT COST | 368,726 | 554,126 |
| WEST STREET ENERGY PARTNERS | AT COST | 305,149 | 396,922 |
| WEST STREET ENERGY PTRS AIV | AT COST | 137,728 | 145,120 |
| GLOBAL ATLANTIC | AT COST | 198,886 | 212,882 |
| GS EARLY SECONDARIES FUND | AT COST | 299,541 | 200,506 |
| BROAD STREET REAL ESTATE CREDIT | AT COST | 192,898 | 529,514 |
| NANTUCKET FUND A CLASS 05/04 | AT COST | 3,795,875 | 3,795,875 |
| COMMONFUND CAP INT'L PTNERS VI | AT COST | 561,159 | 411,868 |
| COMMONFUND CAP INT'L PTNRS VII | AT COST | 188,104 | 225,371 |
| COMMONFUND PRVT EQTY PTR VII | AT COST | 513,506 | 483,499 |
| COMMONFUND PRVT EQTY PTR VIII | AT COST | 164,055 | 207,248 |
| COMMONFUND CAP VNTR PTR VIII | AT COST | 312,886 | 288,073 |
| TIFF REALTY OPPORTUNITY FUND | AT COST | 629,695 | 592,479 |
| TIFF REALTY & RESOURCES 2008 | AT COST | 521,437 | 436,856 |
| DEERFIELD PRIVATE DESIGN FUND | AT COST | 213,084 | 477,285 |
| DFJ GROWTH 2013 | AT COST | 927,444 | 1,556,106 |
| GLYNN EMERGING INVESTORS | AT COST | 316,514 | 471,719 |
| DANISH ENERGY INVESTORS | AT COST | 332,771 | 324,985 |
| VENTAS INC | AT COST | 0 | 407,440 |
| ANCHORAGE ILLIQUID OPPORTUNITIES ACCESS FUND | AT COST | 0 | 0 |
| WHITEHALL STREET INT'L REAL ESTATE LP 2008 | AT COST | 0 | 0 |
| FIDELIS INVESTORS OFFSHORE LP | AT COST | 0 | 500,000 |
| TREK 10: 8% CONVERTIBLE NOTE | AT COST | 0 | 100,000 |
| GRAVITY LONG-BIASED FUND | AT COST | 0 | 2,203,758 |
| OAKTREE STRATEGIC INCOME FUND | AT COST | 0 | 141,622 |
| BALYASNY ATLAS ENHANCED FUND | AT COST | 0 | 1,010,000 |
| NORTH HAVEN INFRASTRUCTURE PARTNERS | AT COST | 0 | 193,665 |
| GREAT LAKES CAP - GRANDVIEW FLATS | AT COST | 0 | 250,000 |
| GREAT LAKES CAP - PORTAGE PRIARIE | AT COST | 0 | 250,000 |
| OAKTREE OPPORTUNITIES FUND X | AT COST | 0 | 55,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | ||||
| Building | 0 | |||
| LeasholdImprovement | 0 | |||
| Equipment | 0 | |||
| Other | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ice Miller | 40,624 | 10,156 | 10,156 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST RECEIVABLE | 0 | 0 | 84,522 |
| BENEFICIAL INTEREST IN CRTS | 0 | 0 | 3,032,842 |
| Description | Amount |
|---|---|
| CHANGE IN CONTRIBUTIONS RECEIVABLE | 706,045 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Website & Software Expenses | 8,625 | 4,313 | 4,313 | |
| Membership Dues | 750 | 375 | 375 | |
| Payroll Processing Fees | 1,074 | 537 | 537 | |
| GS Annual Fee | 1,500 | 1,500 | ||
| GS Wire / Account Fees | 1,425 | 1,425 | ||
| Investment Seminar Expenses | 895 | 895 | ||
| ADR Fees | 1,174 | 1,174 | ||
| Miscellaneous | 282 | 282 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET INCOME FROM PASS-THROUGH ENTITIES | -55,262 | -51,422 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Walter & Keenan Consulting | 796,631 | 796,631 |
| Item No. | 1 |
|---|---|
| Borrower's Name | Officer Receivable |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 180 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 180 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 17,511 | 8,756 | 8,755 | |
| GS Vintage Fund Taxes | 7,379 | 7,379 | ||
| GS Early Secondaries Fund Taxes | 2,060 | 2,060 | ||
| Commonfund Int'l VI Fund Taxes | 20 | 20 | ||
| GS Private Equity Fund Taxes | 13,264 | 13,264 | ||
| Anchorage Fund Taxes | 3,503 | 3,503 | ||
| Schwab Foreign Taxes Paid | 11,363 | 11,363 | ||
| Federal Excise Tax | 130,000 |