| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JMW & ASSOCIATES LLC | 8,219 | 8,219 |
| Category | Amount |
|---|---|
| NONE |
| Contractor | Explanation |
|---|---|
| GOLDMAN SACHS CO | INVESTMENT MANAGEMENT FEES |
| 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 |
|---|---|---|
| GOLDMAN SACHS - SEE STMT D | 0 | 0 |
| CITIGROUP INC LINKED TO SP 500 | 2,381,177 | 2,381,177 |
| SOCIETE GENERALE S&P 500 UPSID | 6,532,450 | 6,532,450 |
| SOCIETE GENERALE S&P 500 UPSID | 22,362,120 | 22,362,120 |
| THE BANK OF NOVA SCOTIA RUSSEL | 3,366,630 | 3,366,630 |
| UBS AG LINKED TO S&P 500 INDEX | 2,116,944 | 2,116,944 |
| MORGAN STANLEY - BASKET OF IND | 3,965,700 | 3,965,700 |
| MORGAN STANLEY - LINKED TO EUR | 614,288 | 614,288 |
| NATL BANK OF CA - NEW YO LKD M | 502,129 | 502,129 |
| NATL BANK OF CA - NEW YO LKD E | 387,245 | 387,245 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS - SEE STMT C | 0 | 0 |
| 3M COMPANY | 79,505 | 79,505 |
| ABBVIE INC | 156,912 | 156,912 |
| AIR LEASE CORPORATION | 53,390 | 53,390 |
| ALPHABET INC | 80,180 | 80,180 |
| AMERICAN TOWER CORP | 95,666 | 95,666 |
| AMPHENOL CORP | 79,230 | 79,230 |
| APPLE INC | 90,402 | 90,402 |
| ASTRAZENCA PLC | 53,860 | 53,860 |
| AUTOZONE INC | 50,216 | 50,216 |
| BAT CAPITAL CORPORATION | 86,610 | 86,610 |
| BANK OF NY MELLON CORPORATION | 159,306 | 159,306 |
| BANK OF NOVA SCOTIA | 159,383 | 159,383 |
| CANADIAN IMPERIAL BANK | 132,643 | 132,643 |
| CIGNA CORP | 127,688 | 127,688 |
| CVS HEALTH CORPORATION | 14,977 | 14,977 |
| EDC | 102,431 | 102,431 |
| FEDERAL FARM CREDIT BANK | 220,304 | 220,304 |
| FED HOME LOAN BANK SYS 1.875% | 206,734 | 206,734 |
| FED HOME LOAN BANK SYS 2.375% | 216,540 | 216,540 |
| FED HOME LOAN BANK SYS 2.875% | 82,251 | 82,251 |
| FED HOME LOAN BANK SYS 2.5% | 53,596 | 53,596 |
| FED HOME LOAN BANK SYS 2.75% | 312,146 | 312,146 |
| FISERV INC | 123,486 | 123,486 |
| GENERAL DYNAMICS CORP | 165,751 | 165,751 |
| GENERAL MILLS INC | 50,964 | 50,964 |
| GLAXOSMITHKLINE CAPITAL PLC | 107,136 | 107,136 |
| GS HIGH YIELD FLOATING RATE FU | 6,118,972 | 6,118,972 |
| GS HIGH YIELD FUND CLASS P/GS | 1,736,649 | 1,736,649 |
| GS SHORT DUR INC FUND CL P/GS | 16,597,256 | 16,597,256 |
| IADB | 52,333 | 52,333 |
| JM SMUCKER | 51,226 | 51,226 |
| JOHN DEERE CAPITAL CORPORATION | 121,946 | 121,946 |
| KFW | 51,972 | 51,972 |
| LABORATORY CORPORATION OF AMER | 138,120 | 138,120 |
| LENNOX INTERNATIONAL INC | 143,221 | 143,221 |
| MCDONALDS CORPORATION | 31,110 | 31,110 |
| MOODY'S CORPORATION | 56,302 | 56,302 |
| NUVEEN SYMPHONY FLOATING RATE | 1,402,841 | 1,402,841 |
| ORACLE CORPORATION | 143,744 | 143,744 |
| PEPSICO | 101,478 | 101,478 |
| PHILIP MORRIS INTERNATIONAL | 51,593 | 51,593 |
| ROYAL BANK OF CANADA MTN | 154,905 | 154,905 |
| SIMON PROPERTY GROUP LP | 27,186 | 27,186 |
| THE CLOROX COMPANY | 104,005 | 104,005 |
| WESTPAC BANKING CORP | 77,633 | 77,633 |
| BANK OF AMERICA CORP HYBRID MT | 161,741 | 161,741 |
| WEC ENERGY CORP INC | 165,825 | 165,825 |
| MORGAN STANLEY HYBRID MTN | 55,452 | 55,452 |
| KINDER MORGAN INC | 42,068 | 42,068 |
| MORGAN STANLEY MTN 4.875% | 80,813 | 80,813 |
| ENERGY TRANSFER PARTNERS LP | 57,620 | 57,620 |
| WELLS FARGO & COMPANY | 35,999 | 35,999 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HFS: WNTN DEDICATED INVESTOR | AT COST | 723,604 | 723,604 |
| BAIN CAPITAL P'SHIP STRAT | AT COST | 1,101,323 | 1,101,323 |
| B CAPITAL FUND LP | AT COST | 3,253,006 | 3,253,006 |
| CLARENDON INVESTMENT PTNRS II | AT COST | 1,170,341 | 1,170,341 |
| EDGERLEY FAM FDN PE FUND | AT COST | 37,311,056 | 37,311,056 |
| ASTURIAS FUND LP | AT COST | 3,422,466 | 3,422,466 |
| CEH FEEDER I LP | AT COST | 2,327,346 | 2,327,346 |
| HIGHLAND ENTREPRENEURS FUND 10 | AT COST | 1,031,283 | 1,031,283 |
| PARQUET CAPITAL I, LP | AT COST | 1,347,195 | 1,347,195 |
| AP CAYMAN PARTNERS III, LP | AT COST | 1,525,876 | 1,525,876 |
| ASIA CAPITAL RE PARTNERS III | AT COST | 798,450 | 798,450 |
| BAIN CAPITAL FUND XII | AT COST | 7,542,955 | 7,542,955 |
| ADVENT INTL GPE VIII-B-3 LP | AT COST | 9,243,633 | 9,243,633 |
| BAIN CAPITAL LIFE SCIENCES FD | AT COST | 2,889,938 | 2,889,938 |
| LONGFORD CAPITAL FUND II | AT COST | 472,788 | 472,788 |
| RIP ROAD US FUND | AT COST | 2,353,707 | 2,353,707 |
| BCV 2019-MD PRIMARY | AT COST | 1,046,706 | 1,046,706 |
| CHP GTS AIV A | AT COST | 0 | 0 |
| CHP GTS AIV B | AT COST | 0 | 0 |
| COVE HILL PARTNERS FEEDER FUND | AT COST | 5,886,634 | 5,886,634 |
| SOLAMERE CAPITAL FUND III | AT COST | 1,835,446 | 1,835,446 |
| BAIN CAPITAL EUROPE FUND V, SC | AT COST | 278,626 | 278,626 |
| PACIFIC LAKE PARTNERS LT HOLD | AT COST | 126,873 | 126,873 |
| FLYBRIDGE CAPITAL PARTNERS V | AT COST | 1,603,671 | 1,603,671 |
| TECA PARTNERS DOMESTIC | AT COST | 4,327,199 | 4,327,199 |
| PACIFIC LAKE PARTNERS FUND III | AT COST | 2,292,451 | 2,292,451 |
| THORNTREE CAPITAL FUND | 9,823,380 | 9,823,380 |
| Description | Amount |
|---|---|
| UNREALIZED G/L ON CONTRIBUTED SECURITIES | 5,158,042 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PARKING EXPENSE | 5,640 | 0 | 5,640 | |
| MISCELLANEOUS EXPENSE | 770 | 0 | 770 | |
| FROM PARTNERSHIPS | 0 | 2,741,473 | 368 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME FROM PARTNERSHIPS | 18,584,870 | -289,613 |
| Description | Amount |
|---|---|
| CUMULATIVE ADJUSTMENT ON ALT. INVESTMENT | 14,752,685 |
| UNREALIZED GAIN ON SECURITIES | 5,302,268 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 191,598 | 191,598 |
| Name | Address |
|---|---|
| PAUL AND SANDRA EDGERLEY |
119 HYSLOP ROAD BROOKLINE,MA02445 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES FROM PARTNERSHIP | 0 | 3,253 | ||
| MASS. FORM PC FILING FEE | 1,000 | 1,000 | ||
| FEDERAL EXCISE TAXES | 15,029 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| Edgerley Family Foundation PE Fund LP |
c/o GSAM Tax Dept 30 Hudson St 15t Jersey City,NJ07302 |
47-4069405 | Capital Distributions | 87,063 |
| Total | 87,063 | |||
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| Edgerley Family Foundation PE Fund LP |
c/o GSAM Tax Dept 30 Hudson St 15t Jersey City,NJ07302 |
47-4069405 | CAPITAL CONTRIBUTION | 11,156,023 |
| Total | 11,156,023 | |||