| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,200 | 10,200 | 10,200 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 30000 SHS AMERICAN EXPRESS CR CORP | 29,815 | 29,894 |
| 40000 SHS CITIGROUP INC NOTE | 43,834 | 37,565 |
| 5000 SHS GOLDMAN SACHS GROUP INC | 5,025 | 4,992 |
| 10000 SHS BANK AMER CORP | 10,002 | 9,937 |
| 20000 SHS MORGAN STANLEY MTN | 29,577 | 29,468 |
| 30000 SHS CVS HEALTH CORP | 30,068 | 30,029 |
| 10000 SHS CSX CORP NOTE | 10,297 | 10,166 |
| 10000 SHS WELLS FARGO & CO | 10,061 | 9,917 |
| 10000 SHS DUKE ENERGY CAROLINAS | 10,507 | 10,152 |
| 10000 SHS MERCK & CO INC | 10,089 | 9,898 |
| 10000 SHS DEERE & CO | 10,176 | 9,804 |
| 25000 SHS ANHEUSER BUSCH INBEV FIN | 29,634 | 28,876 |
| 50000 SHS APPLE INC | 48,810 | 48,811 |
| 30000 SHS VERIZON COMMUNICATIONS INC | 32,326 | 32,386 |
| 55000 SHS COMCAST CORP | 53,367 | 53,673 |
| 10000 SHS SHELL INTERNATIONAL FIN BV | 10,144 | 9,906 |
| 30000 SHS AT&T INC | 30,117 | 29,777 |
| 5000 SHS BERKSHIRE HATHAWAY INC | 5,128 | 4,892 |
| 55000 SHS JPMORGAN CHASE & CO | 52,185 | 51,497 |
| 40000 SHS TORONTO DOMINION BANK | 39,042 | 39,340 |
| 30000 SHS STATOIL ASA 2.45% | 38,932 | 39,213 |
| 20000 SHS GOLDMAN SACHS GROUP INC MTN | 19,988 | 20,006 |
| 20000 SHS TOYOTA MOTOR CREDIT CORP | 19,787 | 19,899 |
| 40000 SHS WESTPAC BKG CORP NOTE | 38,545 | 39,015 |
| 40000 SHS MEDTRONIC INC NOTE CALL | 39,894 | 40,261 |
| 50000 SHS UNITEDHEALTH GROUP INC NOTE | 50,221 | 51,001 |
| 30000 SHS WELLS FARGO & CO MTN | 29,007 | 29,276 |
| 40000 SHS NOVARTIS CAPITAL CORP | 38,734 | 39,339 |
| 25000 SHS ABBVIE INC NOTE CALL | 24,451 | 24,437 |
| 25000 SHS GENERAL MLS INC NOTE | 25,004 | 25,044 |
| 40000 SHS BANK AMER CORP MTN | 40,601 | 40,622 |
| 50000 SHS MICROSOFT CORP NOTE CALL | 47,589 | 49,016 |
| 50000 SHS WALMART INC NOTE | 50,296 | 50,772 |
| 35000 SHS COLUMBUS GA WTR & SEW REV | 34,803 | 35,017 |
| 35000 SHS LENAPE NJ REGL HIGH SCH | 35,255 | 35,498 |
| 50000 SHS PORT AUTH NY & NJ CONSOLIDATED | 49,381 | 50,367 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 11855.365 SHS LAZARD GLOBAL LISTED INFRA | 200,000 | 160,166 |
| 11035 SHS UBS AG JERSEY BRH E TRACS | 261,618 | 218,162 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 100 SHS CW REAL ESTATE FUND I | AT COST | 1,626 | 1,642 |
| 91 SHS CW REAL ESTATE FUND II | AT COST | 9,232 | 9,067 |
| 141 SHS CW VENTURE FUND IV, LLC | AT COST | 52,302 | 52,203 |
| 672.36 SHS CW HEDGE FUND II | AT COST | 66,547 | 114,151 |
| 471.25 SHS CW PRIVATE EQUITY 2007 | AT COST | 646,482 | 650,310 |
| 189.6 SHS CW REAL ESTATE FUND III | AT COST | 53,707 | 54,640 |
| 346.25 SHS CW HEDGE FUND I | AT COST | 35,364 | 60,662 |
| 308 SHS CW REAL ASSET FUND 2011 | AT COST | 194,809 | 194,120 |
| 322.875 SHS CW PRIV EQUITY 2011 | AT COST | 531,979 | 537,088 |
| Description | Amount |
|---|---|
| NON DEDUCTIBLE EXPENSES | 600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 37,313 | 37,313 | 37,313 | |
| CABOT WELLINGTON FEES | 14,200 | 14,200 | 14,200 | 14,200 |
| INVESTMENT INTEREST EXPENSE | 367 | 367 | 367 | |
| MASS FILING FEES | 70 | 70 | 70 | 70 |
| OTHER DEDUCTIONS | 26,824 | 26,824 | 26,824 | |
| PORTFOLIO DEDUCTIONS | 444 | 444 | 444 | |
| SECTION 179 DEDUCTION | 25 | 25 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CW PEF 2007 - ORD LOSS | -231 | -231 | -231 |
| CW PEF 2011 - ORD LOSS | -11,856 | -11,856 | -11,856 |
| CW RE III - ORD GAIN | 316 | 316 | 316 |
| CW REAL AST 2011-ORD GAIN | 5,762 | 5,762 | 5,762 |
| CW REAL EST II - ORD LOSS | -32 | -32 | -32 |
| CW VENTUR IV - ORD GAIN | 283 | 283 | 283 |
| FIDELITY-UBS | 17,691 | 17,691 | 17,691 |
| Rental Income - Noninvestment Property | -5,884 | -5,884 | -5,884 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 10,000 | 10,000 | 10,000 | |
| FOREIGN TAXES PAID | 2,990 | 2,990 | 2,990 |