| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 6,236 | 312 | 0 | 5,924 |
| Interim controller services | 114,808 | 0 | 0 | 114,808 |
| 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 | 339,232 | 109,219 | SL | 39.0000 | 8,678 | |||
| Office furniture | 2014-12-19 | 38,000 | 5,700 | SL | 10.0000 | 3,800 | |||
| Office furniture | 2015-03-15 | 110,347 | 16,552 | SL | 10.0000 | 11,034 | |||
| Architect fees - WIP | 2014-12-31 | 10,626 | 488 | SL | 39.0000 | 272 | |||
| Computer and peripherals | 2017-01-01 | 248,674 | 17,509 | SL | 5.0000 | 52,262 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BBH Limited Duration Fund Cl I | 14,883,642 | 14,893,009 |
| Unitedhealth Group Inc 6% 02/15/2018 | 562,590 | 552,712 |
| Medtronic Inc Nts 1.5% 43174 | 701,036 | 699,496 |
| Goldman Sachs Group Inc 6.15% 04/01/18 | 574,879 | 565,891 |
| Wal-Mart Stores Inc Nts 1.125% 43408 | 700,398 | 699,825 |
| John Deere Capital Corp Bonds 1.6% 07/13 | 955,337 | 953,835 |
| Rogers Communications Inc Nts 6.8% 08/15 | 293,577 | 288,226 |
| Western Union Co Nts Make Whole 3.65% 08 | 967,155 | 963,576 |
| Amgen Inc Nts 1.9% 05/10/2019 | 419,786 | 418,648 |
| Duke Energy Florida Llc Nts 2.1% 12/15/2 | 335,000 | 334,729 |
| Ares Capital Corp Make Whole Nts 3.875% | 961,024 | 976,963 |
| FS Investment Corp Nts 4.25% 01/15/20 | 363,874 | 371,242 |
| Microsoft Corp Nts 1.85% 02/12/2020 | 705,754 | 697,291 |
| At&T Inc Nts 2.45% 06/30/2020 | 954,513 | 953,959 |
| Caterpillar Financial Nts 2.5% 11/13/202 | 954,150 | 959,861 |
| Burlington No Sf 99-2 Tr 7.57% 01/02/202 | 139,637 | 128,910 |
| Southern Cal Edison 1.845% 02/01/2022 | 135,000 | 133,689 |
| Celgene Corp Nts 3.55% 44788 | 954,332 | 983,679 |
| Anheuser-Busch Inbev Fin 2.625% 01/17/23 | 900,012 | 896,787 |
| Intl Business Machines Corp Nts 3.625% 0 | 974,524 | 1,000,009 |
| Apple Computer Inc Nts 3.45% 45448 | 354,979 | 362,957 |
| Education Realty Operat 4.6% 12/01/24 | 224,980 | 233,667 |
| Merck & Co Inc Nts 2.75% 02/10/2025 | 828,630 | 826,638 |
| Renaissancere Finance Nts 3.7% 04/01/202 | 269,460 | 277,193 |
| Abbvie Inc Nts 3.6% 05/14/2025 | 679,065 | 677,505 |
| Coca-Cola Co Nts 2.55% 06/01/2026 | 539,381 | 544,992 |
| Actavis Funding Scs Nts 2.35% 03/12/2018 | 956,311 | 955,754 |
| Commonwealth Bk Austr 1.625% 03/12/18 | 479,400 | 479,914 |
| Trans-Canada Pipelines 3.125% 01/15/19 | 509,361 | 504,570 |
| Bank Of Nova Scotia Nts 2.05% 06/05/19 | 955,764 | 952,660 |
| Statoil Asa Make Whole 2.25% 11/08/2019 | 955,871 | 954,924 |
| Bank Of Montreal Nts 2.1% 12/12/2019 | 134,942 | 134,626 |
| Toronto-Dominion Bank Nts 2.5% 12/14/20 | 174,624 | 175,560 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 44000 shs Comcast Corp Cl A | 1,212,533 | 1,762,200 |
| 41650 shs Discovery Communications -C | 1,082,944 | 881,730 |
| 34700 shs Liberty Interactive Corp Q-A | 686,622 | 847,374 |
| 38300 shs Liberty Global Plc-Series C | 1,200,960 | 1,296,072 |
| 14300 shs Diageo PLC- Sponsored ADR | 1,662,722 | 2,088,229 |
| 25736 shs Kroger Co Com Stk | 544,580 | 706,453 |
| 7645 shs Nestle S A Spons Adr | 510,391 | 657,241 |
| 10350 shs Philip Morris International | 830,027 | 1,093,478 |
| 28300 shs Unilever N V-Ny Shares | 1,129,429 | 1,593,856 |
| 9575 shs Berkshire Hathaway Inc-Cl B | 904,339 | 1,897,956 |
| 31750 shs U S Bancorp | 1,140,766 | 1,701,165 |
| 30200 shs Wells Fargo & Co | 1,271,292 | 1,832,234 |
| 4100 shs Dentsply Sirona Inc Com Stk | 228,666 | 269,903 |
| 26000 shs Novartis Ag - Adr | 1,862,572 | 2,182,960 |
| 8000 shs Henry Schein Inc Com Stk | 611,520 | 559,040 |
| 16100 shs Zoetis Inc Com Stk | 540,423 | 1,159,844 |
| 11085 shs Perrigo Co Plc Com Stk | 1,241,538 | 966,169 |
| 22000 shs Nielsen Holdings PLC Foreign | 934,747 | 800,800 |
| 1455 shs Alphabet Inc Cl C | 800,047 | 1,522,512 |
| 690 shs Alphabet Inc Cl A | 270,881 | 726,846 |
| 7800 shs Fleetcor Technologies Inc Com | 1,031,790 | 1,500,954 |
| 47900 shs Oracle Corp | 1,840,838 | 2,264,712 |
| 13560 shs Paypal Holdings Inc- Com Stk | 415,502 | 998,287 |
| 31700 shs Qualcomm Inc | 1,939,783 | 2,029,434 |
| 29178 shs Sabre Corp Com Stk | 620,684 | 598,149 |
| 7500 shs Celanese Corp Series A | 310,042 | 803,100 |
| 13000 shs Praxair Inc | 1,418,596 | 2,010,840 |
| 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 | 12,551,927 | 15,284,630 |
| Bares Mid-Large Cap Series | AT COST | 14,679,094 | 18,637,129 |
| Burgundy Emerging Market | AT COST | 9,826,767 | 11,184,953 |
| Clarkston Capital Partners Small-Mid Cap | AT COST | 9,348,668 | 11,428,979 |
| LBC Credit Parners III USTE Series | AT COST | 2,975,481 | 2,618,835 |
| Select Equity Series | AT COST | 20,830,679 | 23,615,526 |
| BBH Cap Partners QP IV (Cayman) | AT COST | 684,156 | 1,100,808 |
| Longleaf Partners Small Cap Fd | AT COST | 7,820,846 | 7,319,639 |
| Oaktree Opportunities Sub Trust | AT COST | 516,579 | 614,430 |
| 1-3 Year Treasury Index Non-Lendab | AT COST | 6,791,805 | 6,738,803 |
| US Debt B (510353) | AT COST | 31,246,248 | 31,142,903 |
| Emerging Markets Index NL Fund B | AT COST | 6,548,646 | 9,798,016 |
| Equity Index NL Fund B | AT COST | 58,981,848 | 69,057,405 |
| MSCI World Ex-US Index Fund B | AT COST | 20,344,073 | 26,243,388 |
| Russell 2000 Equity Index Fund B | AT COST | 6,782,541 | 9,692,962 |
| US Real Estate Securities Fund B | AT COST | 7,205,190 | 7,214,372 |
| Alpha Credit HY Bond Fund B | AT COST | 7,520,688 | 8,022,367 |
| Short-Term Investment Fund B | AT COST | 11,620 | 11,620 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 148,347 | 37,087 | 111,260 | 111,260 |
| Machinery and Equipment | 248,673 | 65,814 | 182,859 | 182,860 |
| Improvements | 349,858 | 118,657 | 231,201 | 231,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 5,447 | 272 | 0 | 5,175 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Sales tax receivable | 11,437 | 11,999 | 11,999 |
| Security deposit | 16,935 | 16,935 | 16,935 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank fees | 150 | 17 | 133 | |
| Books,subscriptions,references | 28,434 | 28,434 | ||
| Communications & public relations | 3,480 | 3,480 | ||
| Davidson scholars expenses | 22,556 | 22,556 | ||
| Information technology | 27,586 | 27,586 | ||
| Insurance | 7,712 | 771 | 6,941 | |
| K-1 expenses | 1,112,889 | 1,112,889 | ||
| Other expenses | 1,869 | 1,869 | ||
| Other land expenses | 12,210 | 21,210 | ||
| Payroll processing fees | 4,084 | 449 | 3,635 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Hunting lease & other | 9,882 | 9,882 | |
| Passthrough K-1 income | 6,074,931 | 6,074,931 | |
| Timber income- JMB Land | 231,326 | 231,326 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foundation management services | 256,616 | 19,246 | 0 | 237,369 |
| Investment management fees | 637,737 | 637,737 | 0 | 0 |
| Land management services | 22,000 | 22,000 | 0 | 0 |
| Leadership development | 35,000 | 0 | 0 | 35,000 |
| Other consulting services | 584 | 0 | 0 | 584 |
| Strategic planning services | 26,722 | 0 | 0 | 26,722 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 51,157 |