| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 21,558 | 10,779 | 10,779 |
| 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 IMPROVEM | 2015-03-01 | 13,638 | 682 | M15 | 15 | ||||
| fuRNITURES AND FIX | 2015-03-01 | 14,084 | 1,509 | M7 | 7 | ||||
| fuRNITURES AND FIX | 2016-11-10 | 22,771 | 203 | M7 | 7 | ||||
| LEASEHOLD IMPROVEM | 2016-03-31 | 7,850 | 229 | M15 | 15 | ||||
| LEaSEHOLD IMPROVEM | 2016-06-30 | 13,872 | 289 | M15 | 15 | ||||
| LEASEHOLD IMPROVEM | 2016-10-31 | 10,476 | 44 | M15 | 15 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Charles Schwab | 2,368,985 | 1,726,297 |
| Vontobel | 5,086,963 | 6,875,497 |
| Origin Bancorp inc | 132,968 | 132,968 |
| DEUTSCHE | 776,203 | 794,277 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Replenish Bottling, LLC | AT COST | 144,821 | 129,169 |
| Diesslin Real Estate Opportuni | AT COST | 188,320 | 188,320 |
| Gessner 2014, LP | AT COST | 10,342 | 10,342 |
| DIESSLIN PRIVATE EQUITY OPP | AT COST | 62,121 | 62,121 |
| OAKHILL CAPITAL PARTNERS IV | AT COST | 0 | 48,452 |
| EQT MIDSTREAM PARTNERS | AT COST | 49,759 | 52,267 |
| ENTERPRISE PRODUCTS PARTNERS | AT COST | 56,004 | 59,117 |
| SPECTRA ENERGY PARTNERS | AT COST | 41,976 | 40,726 |
| INSITE 17000 KF LP | AT COST | 148,276 | 148,276 |
| VONTOBEL | AT COST | 455,635 | 571,006 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| leaSEHOLD IMPROVEM | 13,638 | 7,501 | 6,137 | |
| fuRNITURES AND FIX | 14,084 | 8,551 | 5,533 | |
| fuRNITURES AND FIX | 22,771 | 11,589 | 11,182 | |
| LEASEHOLD IMPROVEM | 7,850 | 4,154 | 3,696 | |
| LEaSEHOLD IMPROVEM | 13,872 | 7,225 | 6,647 | |
| LEASEHOLD IMPROVEM | 10,476 | 5,282 | 5,194 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal & Professional | 296 | 148 | 148 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| John Hancock policy cash surre | 60,910 | 96,099 | 108,514 |
| Description | Amount |
|---|---|
| from gessner 2014, lp k-1 (nondeduct exp | 4 |
| From Diesslin Real Estate Opportunities | 10 |
| From Diesslin Private Equity Opportuniti | 5 |
| TIMING ADJUSTMENT | 4,376 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Vontobel fees | 22,591 | 22,591 | ||
| From Diesslin Real Estate Opp | 855 | 855 | ||
| FROM DIESSLIN PRIVATE EQUITY O | 2,633 | 2,633 | ||
| JOHN HANCOCK LIFE INSURANCE | 17,594 | 0 | ||
| Office expenses | 1,870 | 1,870 | ||
| OFFICE INSURANCE | 719 | 719 | ||
| OFFICE SUPPLIES | 590 | 590 | ||
| FROM OAKHILL PARTNERS K-1 | 13,180 | 13,180 | ||
| MANAGEMENT FEES | 42,629 | 42,629 | ||
| FROM GESSNER 2014 K-1 | 8,233 | 8,233 | ||
| FROM DIESSLIN PRIVATE EQUITY O | 1 | 1 | ||
| TRAVEL | 3,703 | 3,703 | ||
| FROM DIESSLIN REAL ESTATE OPP | 2,815 | 2,815 | ||
| INSITE 17000 K-1 | 1,724 | 1,724 | ||
| OAK HILL CAPITAL PARTNERS IV | 8,451 | 8,451 | ||
| VONTOBEL 001 FOR CURRENCY LOSS | 46,976 | 46,976 | ||
| DEUTSCHE BANK FEES | 82 | 82 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Vontobel 002 Foreign Currency Gain/Loss | 2,721 | 2,721 | |
| Diesslin Real Estate 1231 g/l | 2,968 | 2,968 |
| Description | Amount |
|---|---|
| SCHWAB RETURN OF CAPITAL | 125 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign taxes | 27,960 | 27,960 | ||
| EXCISE TAXES (NET OF REFUND) | 40,000 |