| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,164 | 10,164 | 10,164 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 35000 SHS CITIGROUP INC NOTE | 38,827 | 39,336 |
| 20000 SHS MORGAN STANLEY MTN | 19,577 | 20,719 |
| 10000 SHS MERCK & CO INC | 10,089 | 10,321 |
| 10000 SHS DEERE & CO | 10,176 | 10,303 |
| 20000 SHS ANHEUSER BUSCH INBEV FIN | 21,894 | 23,753 |
| 50000 SHS APPLE INC | 48,810 | 52,716 |
| 30000 SHS VERIZON COMMUNICATIONS INC | 32,326 | 34,260 |
| 55000 SHS COMCAST CORP | 53,367 | 61,835 |
| 40000 SHS SHELL INTERNATIONAL FIN BV | 39,982 | 44,430 |
| 30000 SHS AT&T INC | 30,117 | 35,179 |
| 5000 SHS BERKSHIRE HATHAWAY INC | 5,128 | 5,633 |
| 55000 SHS JPMORGAN CHASE & CO | 52,185 | 61,531 |
| 40000 SHS EQUINOR ASA (fka -STATOIL) | 38,932 | 42,774 |
| 20000 SHS GOLDMAN SACHS GROUP INC MTN | 20,000 | 21,663 |
| 40000 SHS WESTPAC BKG CORP NOTE | 38,545 | 40,741 |
| 40000 SHS UNITEDHEALTH GROUP INC NOTE | 40,185 | 42,546 |
| 30000 SHS WELLS FARGO & CO MTN | 29,007 | 31,401 |
| 40000 SHS NOVARTIS CAPITAL CORP | 38,734 | 41,743 |
| 25000 SHS ABBVIE INC NOTE CALL | 24,451 | 26,263 |
| 25000 SHS GENERAL MLS INC NOTE | 25,004 | 27,417 |
| 50000 SHS MICROSOFT CORP NOTE CALL | 47,589 | 54,838 |
| 30000 SHS WALMART INC NOTE | 30,185 | 35,351 |
| 50000 SHS PORT AUTH NY & NJ CONSOLIDATED | 49,381 | 51,220 |
| 15000 SHS ENBRIDGE INC NOTE CALL | 15,140 | 15,755 |
| 30000 SHS HOME DEPOT INC NOTE CALL | 31,284 | 33,764 |
| 20000 SHS ANTHEM INC NOTE CALL | 20,335 | 23,124 |
| 25000 SHS BP CAP MKTS AMER INC NOTE | 26,662 | 30,039 |
| 35000 SHS BANK OF AMER CORP MTN CALL | 35,492 | 35,653 |
| 25000 SHS AMGEN INC NOTE CALL | 26,818 | 26,999 |
| 20000 SHS ABILENE TEX TAXABLE GO REF BDS | 20,020 | 20,204 |
| 25000 SHS AON CORP NOTE CALL | 27,512 | 27,364 |
| 35000 SHS DISNEY WALT CO NOTE CALL | 35,310 | 36,814 |
| 20000 SHS DTE ELEC CO SER 2020 A BOND | 21,742 | 21,606 |
| 10000 SHS ENTERPRISE PRODS OPER LLC | 8,296 | 11,215 |
| 10000 SHS FEDEX CORP NOTE CALL | 12,188 | 12,204 |
| 35000 SHS LOS ANGELES CALIF MUN IMPT | 35,020 | 35,079 |
| 35000 SHS PEPSICO INC NOTE CALL MAKE | 34,549 | 39,462 |
| 10000 SHS RAYTHEON TECHNOLOGIES CORP | 11,219 | 11,266 |
| 20000 SHS THERMO FISHER SCIENTIFIC INC | 22,356 | 22,463 |
| 11582.56 SHS FIDELITY TREASURY ONLY MMF | 11,578 | 11,583 |
| 15000 SHS VISA INC NOTE CALL | 16,736 | 16,850 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 91 SHS CW REAL ESTATE FUND II | AT COST | 5,816 | 3,607 |
| 141 SHS CW VENTURE FUND IV, LLC | AT COST | 31,645 | 28,833 |
| 672.36 SHS CW HEDGE FUND II | AT COST | 20,206 | 15,358 |
| 471.25 SHS CW PRIVATE EQUITY 2007 | AT COST | 138,860 | 549,089 |
| 189.6 SHS CW REAL ESTATE FUND III | AT COST | 13,453 | 26,022 |
| 346.25 SHS CW HEDGE FUND I | AT COST | 10,496 | 7,555 |
| 308 SHS CW REAL ASSET FUND 2011 | AT COST | 101,520 | 136,807 |
| 322.875 SHS CW PRIV EQUITY 2011 | AT COST | 205,804 | 634,460 |
| Description | Amount |
|---|---|
| NON DEDUCTIBLE EXPENSES | 890 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 23,156 | 23,156 | 23,156 | |
| CABOT WELLINGTON FEES | 15,300 | 15,300 | 15,300 | 15,300 |
| INVESTMENT INTEREST EXPENSE | 208 | 208 | 208 | |
| MASS FILING FEES | 35 | 35 | 35 | 35 |
| OTHER DEDUCTIONS | 1,114 | 1,114 | 1,114 | |
| PORTFOLIO DEDUCTIONS | 18,691 | 18,691 | 18,691 | |
| SECTION 179 DEDUCTION | 4 | 4 | 4 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CW PEF 2007 - ORD INCOME | 54 | 54 | 54 |
| CW PEF 2011 - ORD LOSS | -2,320 | -2,320 | -2,320 |
| CW RE III - ORD LOSS | -23 | -23 | -23 |
| CW REAL AST 2011-ORD LOSS | -4,195 | -4,195 | -4,195 |
| CW REAL EST II - ORD GAIN | 70 | 70 | 70 |
| CW VENTUR IV - ORD GAIN | 104 | 104 | 104 |
| FIDELITY | 1,339 | 1,339 | 1,339 |
| IRS REFUND | 10,000 | 10,000 | 10,000 |
| Rental Income - Noninvestment Property | -1,409 | -1,409 | -1,409 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 449 | 449 | 449 |