| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 1,894 | 0 | 0 | 1,894 |
| Interim controller services | 113,738 | 0 | 0 | 113,738 |
| Tax compliance | 5,200 | 2,600 | 0 | 2,600 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Leasehold Improvements | 2015-03-15 | 349,858 | 118,657 | SL | 39.0000 | 8,970 | |||
| Office furniture | 2014-12-19 | 38,000 | 9,500 | SL | 10.0000 | 3,800 | |||
| Office furniture | 2015-03-15 | 110,347 | 27,586 | SL | 10.0000 | 11,035 | |||
| Computer and peripherals | 2017-01-01 | 248,673 | 65,814 | SL | 5.0000 | 35,618 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BBH Limited Duration Fund Cl I | 2,608,469 | 2,605,894 |
| Morgan Stanley Nts 2.5% 01/24/2019 | 450,513 | 449,816 |
| Duke Energy Florida Llc Nts 2.1% 12/15/2 | 167,500 | 166,145 |
| Ares Capital Corp Make 3.875% 01/15/20 | 960,343 | 962,016 |
| FS Investment Corp Nts 4.25% 1/15/2020 | 363,874 | 365,380 |
| Pepsico Inc Nts Make Whole 4.5% 01/15/20 | 463,235 | 458,172 |
| Berkshire Hathaway Energ Nts 2.4% 02/01/ | 445,896 | 447,062 |
| Microsoft Corp Nts 1.85% 12/2/20 | 703,505 | 694,043 |
| AT&T Inc Nts 2.45% 06/30/2020 | 954,513 | 942,575 |
| Gilead Sciences Inc Nts 2.55% 1/9/2020 | 446,265 | 446,360 |
| Caterpillar Financial Nts 2.5% 11/13/202 | 954,150 | 944,027 |
| Burlingtn No Sf 99-2 Tr 7.57% 2/1/2021 | 71,751 | 65,053 |
| General Dynamics Corp Nts 3% 05/11/2021 | 297,915 | 300,243 |
| Wells Fargo Bank NA Bknt 3.2235% 07/23/2 | 450,000 | 449,564 |
| American Express Co Nts 3.7% 11/05/2021 | 354,922 | 358,188 |
| Wisconsin Public Service Nts 3.35% 11/21 | 379,753 | 383,709 |
| Southern Cal Edison 1.845% 2/1/2022 | 105,000 | 102,124 |
| John Deere Capital Corp 2.75% 03/15/202 | 619,627 | 625,304 |
| Diageo Investment Corp Nts 2.875% 05/11/ | 445,446 | 445,612 |
| Amgen Inc Nts 3.625% 05/15/2022 | 455,150 | 453,087 |
| Qualcomm Inc Nts 3% 05/20/202 | 226,431 | 226,274 |
| Celgene Corp Nts 3.55% 08/15/2022 | 954,108 | 944,514 |
| Allergan Finance Llc Nts 3.25% 1/10/2022 | 436,770 | 439,974 |
| Qualcomm Inc Nts 2.6% 01/30/2023 | 128,592 | 129,913 |
| BB&T Corporation Nts 3.75% 12/06/2023 | 599,076 | 605,046 |
| Intl Business Machines Corp 3.625% 02/12 | 971,793 | 948,086 |
| Bunge Limited Finance Co Note 4.35% 03/1 | 634,225 | 623,011 |
| Apple Computer Inc Nts 3.45% 05/06/2024 | 354,279 | 351,659 |
| Merck & Co Inc Nts 2.75% 02/10/2025 | 828,630 | 802,934 |
| Renaissancere Finance Nts 3.7% 04/01/25 | 269,460 | 265,615 |
| Abbvie Inc Nts 3.6% 05/14/2025 | 676,681 | 632,103 |
| Anheuser-Busch Inbev Fin Not 3.65% 02/01 | 430,960 | 424,184 |
| Coca-Cola Co Nts 2.55% 06/01/2026 | 539,381 | 527,172 |
| Trans-Canada Pipelines Nts 3.125% 01/15/ | 503,255 | 499,955 |
| Bank Of Nova Scotia Nts 2.05% 06/05/2019 | 955,257 | 951,237 |
| Statoil Asa Make Whole 2.25% 11/08/2019 | 955,440 | 947,666 |
| Bank Of Montreal Nts 2.1% 12/12/2019 | 134,942 | 133,718 |
| Westpac Banking Corp Nts 2.15% 03/06/20 | 454,052 | 455,069 |
| Toronto-Dominion Bank Nts 2.5% 12/14/20 | 174,624 | 173,274 |
| National Australia Bank Ltd 2.625% 01/14 | 445,437 | 444,820 |
| Royal Bank Of Canada Nts 2.5% 01/19/2021 | 443,934 | 444,843 |
| Glaxosmithkline Capital Nts 3.125% 05/14 | 269,274 | 270,340 |
| Aust & NZ Banking Grp NY 2.625% 05/19/2 | 612,235 | 618,782 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 5600 shs Brown Forman Corp class B | 257,223 | 266,448 |
| 3296 shs Dollar General Corp Com Stk | 375,307 | 399,464 |
| 26900 shs Qurate Retail Inc. Series A Co | 491,085 | 525,088 |
| 19000 shs Liberty Golbal Place Series A | 405,654 | 392,160 |
| 5300 shs Diageo Plc- Sponsored Adr | 610,430 | 751,540 |
| 26436 shs Kroger Co Com | 560,995 | 726,990 |
| 4645 shs Nestle S A Spons Adr | 308,375 | 376,059 |
| 8400 shs Unilever N V-Ny Shares | 318,423 | 451,920 |
| 8275 shs Berkshire Hathaway Inc-Cl B | 725,215 | 1,689,590 |
| 21850 shs U S Bancorp | 750,177 | 998,545 |
| 20000 shs Wells Fargo & Co | 745,719 | 921,600 |
| 12000 shs Novartis Ag - Adr | 824,401 | 1,029,720 |
| 8600 shs Henry Schein Inc Com Stk | 621,263 | 675,272 |
| 9200 shs Zoetis Inc Com Stk | 298,739 | 786,968 |
| 10100 shs Copart Inc Com Stk | 521,551 | 482,578 |
| 5400 shs Allegion Plc- Com Stk | 442,529 | 430,434 |
| 6400 shs Fleetcor Technologies Inc Com S | 895,803 | 1,188,608 |
| 3300 shs Kla-Tencor Corp | 328,860 | 295,317 |
| 32300 shs Oracle Corp | 1,231,910 | 1,458,345 |
| 5900 shs Paypal Holdings Inc- Com Stk | 178,739 | 496,131 |
| 9300 shs Qualcomm Inc | 524,906 | 529,263 |
| 23000 shs Sabre Corp Com Stk | 481,658 | 497,720 |
| 5400 shs Celanese Corp Com Stk | 220,302 | 485,838 |
| 4400 shs Linde Plc Com Stk | 719,202 | 686,576 |
| 1229 shs Alphabet Inc Cl C | 638,600 | 1,272,765 |
| 36400 shs Comcast Corp Cl A | 946,906 | 1,239,420 |
| 22550 shs Discovery Inc -C | 555,163 | 520,454 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 41,466,994 | 41,466,994 | 23,920,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Altarock Partners Series | AT COST | 14,760,486 | 18,330,654 |
| Bares Mid-Large Cap Series | AT COST | 15,926,869 | 19,958,833 |
| Burgundy Emerging Market | AT COST | 10,081,184 | 9,587,151 |
| Clarkston Capital Partners Small-Mid Cap | AT COST | 10,094,423 | 10,606,797 |
| LBC Credit Parners III USTE Series | AT COST | 2,902,519 | 2,414,164 |
| Select Equity Series | AT COST | 23,994,603 | 22,752,556 |
| Cedar Rock Capital Partners Series | AT COST | 9,149,538 | 8,180,456 |
| Goldcrest Capital II-A LP | AT COST | 138,784 | 226,757 |
| BBH Cap Partners QP IV (Cayman) | AT COST | 610,783 | 1,394,044 |
| Longleaf Partners Small Cap Fd | AT COST | 3,763,852 | 2,957,352 |
| Oaktree Opportunities Sub Trust | AT COST | 1,369,967 | 1,544,220 |
| 1-3 Year Treasury Index Non-Lendab | AT COST | 8,867,740 | 8,874,689 |
| US Debt B (510353) | AT COST | 34,622,233 | 33,932,838 |
| Emerging Markets Index NL Fund B | AT COST | 6,582,694 | 8,153,698 |
| Equity Index NL Fund B | AT COST | 61,138,998 | 62,085,897 |
| Msci World Ex-Us Index Fund B | AT COST | 21,707,491 | 22,564,860 |
| Russell 2000 Equity Index Fund B | AT COST | 8,076,445 | 8,642,766 |
| US Real Estate Securities Fund B | AT COST | 7,766,056 | 6,915,074 |
| Alpha Credit HY Bond Fund B | AT COST | 7,908,675 | 7,769,861 |
| Short-Term Investment Fund B | AT COST | 11,620 | 11,620 |
| Redbird Capital Partners Fund II LP | AT COST | 10,030 | |
| Senvest | AT COST | 1,000,000 | 748,423 |
| RB EFO II DE AIV II LP | AT COST | 286,420 | 283,536 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 148,347 | 51,922 | 96,425 | 96,425 |
| Machinery and Equipment | 248,673 | 101,432 | 147,241 | 147,241 |
| Improvements | 349,858 | 127,627 | 222,231 | 222,231 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General governance and counsel | 5,495 | 0 | 0 | 5,495 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Sales tax receivable | 11,999 | 11,999 | 11,999 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank fees | 135 | 135 | ||
| Books,subscriptions,references | 43,618 | 43,618 | ||
| Communications & public relations | 12,150 | 12,150 | ||
| Community college events | 44,643 | 44,643 | ||
| Davidson scholars expenses | 9,762 | 9,762 | ||
| Information technology | 26,406 | 26,406 | ||
| Insurance | 8,083 | 8,083 | ||
| K-1 expenses | 1,455,312 | 1,455,045 | ||
| Other expenses | 7,208 | 7,208 | ||
| Other land expenses | 13,152 | 13,152 | ||
| Payroll processing fees | 9,191 | 9,191 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Hunting lease & other | 9,903 | 9,903 | |
| Passthrough K-1 income | 6,347,398 | 6,341,542 | |
| Timber income- JMB Land | 90,553 | 90,553 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Education data analytics research | 215,235 | 0 | 0 | 215,235 |
| Foundation management services | 534,920 | 40,119 | 0 | 494,801 |
| Investment management fees | 603,541 | 603,541 | 0 | 0 |
| Land management services | 24,000 | 24,000 | 0 | 0 |
| Other consulting services | 2,674 | 0 | 0 | 2,674 |
| Strategic planning services | 48,978 | 0 | 0 | 48,978 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 135,795 |