| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 2,095 | 0 | 0 | 2,095 |
| Tax compliance | 9,845 | 4,422 | 0 | 4,923 |
| 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 Improvements | 2015-03-15 | 349,858 | 136,597 | SL | 39.0000 | 8,970 | |||
| Office furniture | 2014-12-19 | 38,000 | 17,100 | SL | 10.0000 | 3,800 | |||
| Office furniture | 2015-03-15 | 110,347 | 49,656 | SL | 10.0000 | 11,035 | |||
| Computer and peripherals | 2017-01-01 | 248,673 | 135,166 | SL | 5.0000 | 17,163 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Passthrough - STCG UBI - OrbiMed | Purchase | 6,086 | Cost | 6,086 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 130000 AK Steel Corp 7.5% 07/15/23 | 123,493 | 130,488 |
| 429000 Ak Steel Corp 7.625% 10/01/21 | 426,733 | 427,391 |
| 350000 Allegheny Techno Step 08/15/23 | 323,792 | 381,938 |
| 611701.1 BBH Income Fund-I | 6,441,213 | 6,496,266 |
| 1675045.74 BBH Limited Duration Fund Cl | 17,166,222 | 17,286,472 |
| 111000 Bed Bath & Beyond 3.749% 08/01/24 | 77,817 | 109,890 |
| 150000 Bristow Group In 7.75% 12/15/22 | 148,724 | 150,750 |
| 592000 Caleres Inc. 6.25% 08/15/23 | 543,126 | 593,480 |
| 75000 Dillard's Inc. 7.75% 07/15/26 | 82,604 | 82,230 |
| 350000 Dillard'S Inc. 7.875% 01/01/23 | 332,739 | 374,658 |
| 350000 Macy's Inc. 3.45% 01/15/21 | 331,968 | 349,562 |
| 636000 Oceaneering Inte 4.65% 11/15/24 | 509,385 | 574,785 |
| 318000 PBF Logistics L 6.875% 05/15/23 | 299,846 | 303,690 |
| 236000 Precision Drill7.75% 12/15/23 | 218,634 | 219,480 |
| 318000 Range Resources 5.75% 06/01/21 | 308,613 | 318,000 |
| 2000 Range Resources Cor 5% 08/15/22 | 1,878 | 2,000 |
| 196000 Signet Uk Fin Pl4.7% 06/15/24 | 186,106 | 187,670 |
| 200000 Southwestern Energy 4.1% 03/15/22 | 192,114 | 201,000 |
| 125000 Spirit Aerosystem Var 21 06/15/21 | 114,154 | 123,125 |
| 190000 Targa Pipeline 4.75% 11/15/21 | 186,390 | 190,475 |
| 595000 The Geo Group 5.875% 01/15/22 | 569,570 | 580,125 |
| 31000 Tidewater Inc. 8% 08/01/22 | 29,901 | 29,760 |
| 380000 Tutor Perini Co 2.875 06/15/21 | 362,731 | 378,111 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 42500 shs Ishares S&P 500 Index Fund | 9,891,560 | 15,954,075 |
| 8000 shs SPDR S&P 500 ETF Trust | 2,023,351 | 2,991,040 |
| 41 shs Wells Fargo Co | 998 | 1,237 |
| -38 shs Bank of America Corp | 983 | 1,152 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 41,466,994 | 41,466,994 | 23,920,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 1-3 Year Treasury Index Non-Lendable Fun | AT COST | 7,995,427 | 8,131,646 |
| Altarock Partners Series | AT COST | 9,490,841 | 20,583,610 |
| Bares Mid-Large Cap Series | AT COST | 10,302,531 | 27,431,953 |
| BBH Cap Partners QP IV (Cayman) | AT COST | 346,068 | |
| Contrarian Emerging Markets Offshore Fun | AT COST | 1,000,000 | 1,172,053 |
| Emerging Markets Index Non-Lendable Fund | AT COST | 18,769,646 | 28,531,143 |
| Equity Index Non-Lendable Fund B | AT COST | 76,326,667 | 102,382,970 |
| Goldcrest Capital II-A LP | AT COST | 417,653 | 581,531 |
| Housing Impact Fund I LLC | AT COST | 100,604 | 100,604 |
| JMBE Holdings 2020 LLC | AT COST | 4,638,825 | 5,299,787 |
| LBC Credit Partners III USTE Series | AT COST | 1,982,042 | 1,144,420 |
| Morrocroft Neighborhood Fund III LP | AT COST | 1,914,716 | 1,888,084 |
| Msci World Ex-Us Index Fund B | AT COST | 29,012,762 | 36,890,751 |
| Oaktree Opportunities Sub Trust | AT COST | 2,943,012 | 3,174,309 |
| Orbimed Royalty & Credit Opportunities I | AT COST | 1,433,674 | 2,467,002 |
| Primary Wave Music IP Fund 2 LP | AT COST | 2,669,308 | 3,014,016 |
| RB EFO II De AIV II LP | AT COST | 448,664 | 551,406 |
| Redbird Capital Partners Fund II LP | AT COST | 314,140 | 386,076 |
| Russell 2000 Index Fund B | AT COST | 8,096,558 | 12,265,009 |
| Select Equity Series | AT COST | 13,979,310 | 17,738,685 |
| Senvest Partners Ltd. | AT COST | 1,000,000 | 1,155,877 |
| Spicewood Mineral Partners LP | AT COST | 1,597,034 | 1,451,017 |
| Tosca At1 Fund Ltd | AT COST | 5,057,692 | 5,490,050 |
| TrueBridge Capital Partners Fund VI LP | AT COST | 80,895 | 113,639 |
| US Debt Index Fund B | AT COST | 30,623,010 | 32,101,946 |
| US Real Estate Securities Index Fund B | AT COST | 11,554,565 | 10,306,938 |
| VP Dislocation Fund - Offshore | AT COST | 8,000,000 | 9,309,160 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 148,347 | 81,592 | 66,755 | 66,755 |
| Machinery and Equipment | 248,674 | 152,330 | 96,344 | 96,344 |
| Improvements | 349,858 | 145,567 | 204,291 | 204,291 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General governance and counsel | 4,646 | 0 | 0 | 4,646 |
| Legal startup costs (myFutureNC) | 44,803 | 0 | 0 | 44,803 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Books,subscriptions,memberships | 40,712 | 40,712 | ||
| Community college efforts/research | 53,857 | 53,857 | ||
| Davidson scholars expenses | 5,810 | 5,810 | ||
| Information technology | 72,550 | 72,550 | ||
| Insurance | 8,250 | 8,250 | ||
| K-1 expenses | 1,358,491 | 1,326,077 | ||
| Other expenses | 4,750 | 4,750 | ||
| Other land expenses | 10,519 | 10,519 | ||
| Programmatic funding (myFutureNC) | 45,000 | 45,000 | ||
| Sponsorships & Hosting | 55,462 | 55,462 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Foreign tax refund | 16,329 | 16,329 | |
| Hunting lease & other | 4,938 | 4,938 | |
| Passthrough K-1 income | 5,499,200 | 5,468,673 | |
| Refunds & overcharge | 169,279 | 132,066 | |
| Timber sales | 49,849 | 49,849 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Comm/Design/Mktg (myFutureNC) | 85,286 | 0 | 0 | 85,286 |
| Communications & events services | 35,000 | 0 | 0 | 35,000 |
| Data analytic research | 216,000 | 15,450 | 0 | 200,550 |
| Education Strategy Group (myFutureNC) | 249,622 | 0 | 0 | 249,622 |
| Foundation management services | 543,200 | 81,480 | 0 | 461,720 |
| Investment Management Fees | 481,174 | 481,174 | 0 | 0 |
| Land management services | 39,429 | 39,429 | 0 | 0 |
| Leadership development | 18,000 | 0 | 0 | 18,000 |
| Other Strategic Consulting (myFutureNC) | 615,778 | 0 | 0 | 615,778 |
| Payroll processing fees | 10,042 | 0 | 0 | 10,042 |
| Staffing services | 17,000 | 0 | 0 | 17,000 |
| Strategic planning services | 107,375 | 0 | 0 | 107,375 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 262,662 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| JMBE Holdings 2020 LLC |
4201 Congress Street 470 Charlotte,NC28209 |
85-3706523 | Transfer to investment fund. Entity is not a business enterprise, per IRC 4943(d)(3)(B). | 4,638,825 |
| Total | 4,638,825 | |||