| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CROWE LLP | 12,700 | 1,270 | 11,430 |
| Contractor | Explanation |
|---|---|
| BESSEMER TRUST | INV ADVISORY/Mgmt |
| CECILIA SOLORZANO | Administrative Support |
| Katten | Legal |
| 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 |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JP MORGAN CHASE CO | 102,222 | 113,181 |
| ABBVIE INC | 106,981 | 108,991 |
| AMERICAN HONDA FINANCE | 110,119 | 111,315 |
| ANALOG DEVICES INC | 107,361 | 108,446 |
| ANTHEM INC | 97,216 | 103,737 |
| BANK OF AMERICA CORP | 103,931 | 110,150 |
| BURLINGTON NORTH SANTA FE | 89,977 | 90,714 |
| CHURCH & DWIGHT CO INC | 109,647 | 109,323 |
| CITIGROUP INC | 116,197 | 130,815 |
| COCA-COLA CO | 107,651 | 108,952 |
| COMCAST CORP | 124,397 | 124,679 |
| CONSTELLATION BRANDS INC | 109,258 | 109,233 |
| D.R. HORTON INC | 109,670 | 110,693 |
| ELECTRONIC ARTS INC | 88,955 | 101,066 |
| ENERGY TRANSFER OPERATING | 109,380 | 112,296 |
| ESTEE LAUDER CO INC | 109,813 | 110,305 |
| FLORIDA POWER & LIGHT CO | 81,230 | 83,761 |
| GENERAL DYNAMICS CORP | 109,858 | 111,060 |
| GEORGIA POWER CO | 95,339 | 95,302 |
| GOLDMAN SACHS GROUP INC | 58,851 | 59,241 |
| GOLDMAN SACHSGRP INC FRN | 57,163 | 57,551 |
| HCA INC | 109,909 | 112,498 |
| HP ENTERPRISE CO | 106,123 | 109,034 |
| KIMBERLY-CLARK CORP | 95,326 | 96,286 |
| MCDONALD'S CORP | 109,073 | 111,247 |
| MONDALEZ INTERNATIONAL | 110,052 | 110,494 |
| INTL LEASE FINANCE CORP | 0 | 0 |
| MORGAN STANLEY | 112,629 | 122,839 |
| OMNICOM GROUP INC | 98,928 | 111,590 |
| PAYPAL HOLDINGS INC | 107,725 | 109,818 |
| QUALCOMM INC | 109,207 | 113,149 |
| ROPER TECHNOLOGIES INC | 109,890 | 111,438 |
| SALESFORCE.COM INC | 89,759 | 90,553 |
| SAN DIEGO G & E | 91,679 | 91,273 |
| SOUTHWEST AIRLINES CO | 111,628 | 112,944 |
| STARBUCKS CORP | 0 | 0 |
| SUNOCO LOGISTICS PARTNER | 110,734 | 110,650 |
| TOYOTA MOTOR CREDIT CORP | 110,474 | 112,894 |
| TYSON FOOD INC | 110,383 | 111,134 |
| VALERO ENERGY CORP | 110,188 | 110,711 |
| VERIZON COMMUNICATIONS | 95,111 | 93,627 |
| VISA INC | 109,988 | 111,465 |
| WILLIAMS COMPANIES INC | 110,847 | 111,233 |
| MARRIOTT INTERNATIONAL | 0 | 0 |
| SHELL INTERNATIONAL FIN | 105,658 | 112,927 |
| CANADIAN IMPERIAL BANK | 107,844 | 108,072 |
| BALTIMORE GAS & ELECTRIC | 71,680 | 71,322 |
| BURLINGTN NORTH SANTA FE | 72,993 | 72,691 |
| CATERPILLAR FINL SERVICE | 75,713 | 75,708 |
| GENERAL DYNAMICS CORP | 76,017 | 75,723 |
| ORACLE CORP SR GLBL NT | 72,033 | 71,854 |
| MITSUBISHI UFJ FIN CORP | 72,592 | 72,336 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES TR S&P MIDCAP 400 | 7,346,994 | 9,254,335 |
| ISHARES TR S&P 500 INDEX | 41,184,879 | 57,017,236 |
| ISHARES EDGE MSCI MIN VOL | 0 | 0 |
| ISHARES S&P SN CAP 600 INDEX | 3,326,398 | 4,049,757 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CARLYLE REALTY PARTNERS VII, | 213,540 | 372,474 | |
| COMMONFUND CAPITAL INT'L PRIVA | 219,985 | 193,511 | |
| COMMONFUND PRIVATE EQUITY PART | 352,418 | 1,049,406 | |
| COMMONFUND NAT. RES VII | 258,271 | 202,151 | |
| COMMONFUND NAT RES. VIII | 1,726,705 | 970,364 | |
| LANDMARK EQUITY PARTNER XV | 375,529 | 519,381 | |
| LEGACY VENTURE | 667,054 | 2,677,029 | |
| PARK STREET CAP NAT RES FUND V | 564,368 | 503,875 | |
| WELSH CARSON ANDERSON & STOWE | 1,255,751 | 2,178,963 | |
| ELLIOTT INTERNATIONAL LIMITED | 0 | 0 | |
| ETON PARK OVERSEAS FUND | 888 | 888 | |
| GEM REALTY FUND VI, LP | 346,856 | 416,926 | |
| OHA STRATEGIC CREDIT FUND II | 664,419 | 687,963 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| KATTEN | 77,320 | 7,732 | 69,588 |
| Description | Amount |
|---|---|
| OTHER DECREASES | 255,354 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| K-1: INVESTMENT INTEREST EXP | 8,169 | 8,169 | ||
| K-1: OTHER DEDUCTIONS | 207,647 | 202,324 | 5,323 | |
| ADMINISTRATIVE EXPENSES | 36,646 | 3,972 | 32,674 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 PASS-THROUGH INCOME | 185,319 | 185,319 | |
| OTHER INCOME - PFIC (FROM K-1) | 412,560 | 412,560 | |
| Federal excise tax refund | 25,731 | ||
| State tax refund | 2,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ONLINE GRANTS MANAGEMENT | 3,250 | 3,250 | ||
| INVESTMENT MANAGEMENT FEES | 223,120 | 223,120 | ||
| MANAGEMENT FEES | 140,313 | 16,563 | 123,750 | |
| ADMINSTRATIVE SUPPORT | 68,865 | 6,887 | 61,978 | |
| OTHER PROFESSIONAL FEES | 49,992 | 4,999 | 44,993 | |
| CUSTODY SERVICE FEES | 4,240 | 4,240 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXCISE TAX | 23,037 | |||
| K-1: FOREIGN TAXES | 5,851 | 5,851 | ||
| STATE TAXES | 487 | 487 |