| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 4,650 | 465 | 4,185 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Computer | 2018-04-18 | 5,192 | SL | 5.0 | 731 | 731 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| OTHER | ||
| CHARLES SCHWAB CORP/THE MAT 10MAR18 1.5% | 0 | 0 |
| Bb&t Corporation Fr MAT 15JAN20 2.45% | 0 | 0 |
| J P MORGAN CHASE CO MAT 23SEP22 3.25% | 110,140 | 107,782 |
| US BANCORP MAT 11SEP24 3.6% | 0 | 0 |
| BERKSHIRE HATHAWAY INC MAT 15MAR23 2.75% | 0 | 0 |
| HOME DEPOT INC/THE MAT 01APR21 2% | 0 | 0 |
| MICROSOFT CORP MAT 03NOV20 2% | 40,433 | 39,694 |
| TORONTO- DOMINION BANK/THE MAT 02JUL19 2.125% | 0 | 0 |
| ABBVIE INC | 115,584 | 114,267 |
| AMERICAN HONDA FINANCE | 64,964 | 64,665 |
| CA INC | 66,673 | 66,128 |
| CITIGROUP INC | 116,500 | 110,539 |
| DISCOVERY COMMUNICATIONS | 0 | 0 |
| GOLDMAN SACHS GRP INC FRN | 57,367 | 55,761 |
| INTL LEASE FINANCE CORP | 62,557 | 61,155 |
| NORTHROP GRUMMAN CORP | 0 | 0 |
| OMNICOM GROUP INC | 118,225 | 112,076 |
| STARBUCKS CORP | 114,907 | 113,356 |
| TOYOTA MOTOR CREDIT CORP | 115,123 | 115,504 |
| TYSON FOODS INC | 114,217 | 112,281 |
| US BANCORP | 0 | 0 |
| VMWARE INC | 0 | 0 |
| BP CAPITAL MARKETS PLC | 75,618 | 72,124 |
| TORONTO-DOMINION BANK | 0 | 0 |
| AMERICAN INTL GROUP | 109,550 | 110,700 |
| BANK OF AMERICA CORP | 60,230 | 58,276 |
| ELECTRONIC ARTS INC | 90,270 | 89,122 |
| GENERAL DYNAMICS CORP | 79,451 | 80,505 |
| GOLDMAN SACHS GROUP INC | 60,144 | 57,876 |
| MORGAN STANLEY | 114,863 | 113,837 |
| PORTLAND GENERAL ELECTRIC | 50,823 | 51,110 |
| SEMPRA ENERGY | 107,989 | 108,897 |
| BANK OF MONTREAL | 44,790 | 45,278 |
| SCHLUMBERGER INVESTMENT | 60,328 | 60,464 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| OTHER | ||
| ISHARES TR S&P MIDCAP 400 | 5,871,160 | 5,372,330 |
| ISHARES TR S&P 500 INDEX | 28,106,505 | 27,497,401 |
| ISHARES EDGE MSCI MIN VOL | 2,390,888 | 2,357,596 |
| SCHWAB INTERNATIONAL EQUITY | 4,933,054 | 4,128,327 |
| VANGUARD FTSE ALL | 3,773,940 | 3,237,146 |
| VANGUARD FTSE EMER MKT ETF | 4,751,374 | 4,188,451 |
| ISHARES S&P SM CAP 600 INDEX | 1,320,488 | 1,223,483 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 0 | |||
| BUILDINGS | 0 | |||
| LEASEHOLD IMPROVEMENTS | 0 | |||
| Other | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FMV | |||
| CARLYLE REALTY PARTNERS VII, LP | FMV | 434,202 | 598,263 |
| COMMONFUND CAPITAL INT'L PRIVATE EQUITY | FMV | 269,822 | 337,487 |
| COMMONFUND PRIVATE EQUITY PARTNERS VII | FMV | 347,967 | 1,212,876 |
| COMMONFUND NAT. RES. VII | FMV | 310,997 | 496,295 |
| COMMONFUND NAT RES. VIII | FMV | 1,737,343 | 1,945,942 |
| LANDMARK EQUITY PARTNERS XV | FMV | 388,544 | 364,373 |
| LEGACY VENTURE | FMV | 750,923 | 1,149,194 |
| PARK STREET CAP NAT RES FUND V | FMV | 757,731 | 650,804 |
| SANDERSON INTERNATIONAL VALUE FUND | FMV | 7,256,517 | 6,756,147 |
| WELSH CARSON ANDERSON & STOWE XII | FMV | 1,041,705 | 1,733,755 |
| CANYON VALUE REALIZATION FUND | FMV | 1,036,123 | 1,222,449 |
| ELLIOTT INTERNATIONAL LIMITED | FMV | 1,590,909 | 5,303,712 |
| ETON PARK OVERSEAS FUND | FMV | 153,697 | 7,867 |
| VALINOR CAPITAL PARTNERS OFFSHORE | FMV | 1,060,077 | 1,179,792 |
| GEM REALTY FUND VI, LP | FMV | 55,275 | 55,275 |
| OHA STRATEGIC CREDIT FUND II | FMV | 108,782 | 87,571 |
| WCAS XII-ASTRO LP | FMV | 38,019 | 36,521 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 0 | |||
| BUILDINGS | 0 | |||
| LEASEHOLD IMPROVEMENTS | 0 | |||
| EQUIPMENT | 5,192 | 5,192 | 5,192 | |
| Other | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT RECEIVABLE | 242 | 0 | 0 |
| Description | Amount |
|---|---|
| Book/Tax Differences on Pass-through Entities | 2,878 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 1,551 | 1,551 | ||
| COMPUTER SUPPLIES | 2,742 | 274 | 2,468 | |
| DUES AND MEMBERSHIPS | 3,000 | 300 | 2,700 | |
| MISCELLANEOUS | 82 | 5 | 77 | |
| OFFICE SUPPLIES | 2,588 | 259 | 2,329 | |
| POSTAGE | 46 | 5 | 41 | |
| K-1: Charity | 190 | 190 | ||
| K-1: Investment Interest Expense | 23,474 | 23,474 | ||
| K-1: Other Deductions | 226,133 | 226,133 | ||
| K-1: 179 Expense | 191 | 191 | ||
| Cell Phone | 1,392 | 139 | 1,253 | |
| Entertainment | 1,159 | 1,159 | ||
| Storage | 1,590 | 159 | 1,431 | |
| Subscriptions | 99 | 10 | 89 | |
| Website Renewal | 670 | 670 | ||
| Charity | 120 | 120 | ||
| K-1: Portfolio 2% Deductions | 8,627 | 8,627 | ||
| Other Expenses | 21,730 | 21,730 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Pass-through Income | 93,635 |
| Description | Amount |
|---|---|
| Book/Tax Differences on Depreciation of Fixed Assets | 731 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Online Grants Management | 3,250 | 3,250 | ||
| Family Office Services | 126,042 | 12,604 | 113,438 | |
| Investment Management Fees | 250,274 | 250,274 | ||
| Administrative Support | 51,744 | 5,174 | 46,570 | |
| Other Professional Fees | 51,285 | 5,128 | 46,156 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX WITHHELD ON FOREIGN DIV | 31,519 | 31,519 | ||
| INVESTMENT EXCISE TAX | 288,000 | |||
| Tax Withheld on K-1 Foreign Income | 21,193 | 21,193 | ||
| State Taxes Paid | 9,537 |