| 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 |
|---|
| Identifier | Return Reference | Explanation |
|---|---|---|
| Forgo NOL Carryback | 990-T, Part I, Line 11 IRC Sec. 172(b)(1)(D) | Pursuant to IRC Sec. 172(b)(3), taxpayer hereby elects to relinquish the carryback period with respect to any regular tax and AMT net operating losses. 172(b)(1)(D). |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | ||
| 1325000 3M COMPANY MTN 3.25% 0 | 1,321,767 | 1,317,100 |
| 470000 AIR LEASE CORP 2.25% 01 | 469,737 | 474,430 |
| 785000 AIR LEASE CORP 3.375% 0 | 753,074 | 756,618 |
| 1375000 AMAZON.COM, INC. 0.8% | 1,374,464 | 1,257,386 |
| 875000 AMERICAN HONDA FINANCE | 874,615 | 851,699 |
| 252000 AMERICAN INTERNATIONAL | 251,728 | 237,424 |
| 44000 AMERIPRISE FINANCIAL, IN | 43,194 | 43,253 |
| 200000 APPLE INC. 1.8% 09/11/2 | 199,544 | 191,572 |
| 34000 APPLE INC. 2.4% 05/03/20 | 33,736 | 33,859 |
| 32000 AVALONBAY COMMUNITIES, I | 31,331 | 31,297 |
| 600000 BANCO SANTANDER SA 2.74 | 600,000 | 563,074 |
| 1525000 BANK OF AMERICA CORPOR | 1,551,943 | 1,537,061 |
| 990000 BANK OF MONTREAL MTN 1. | 989,248 | 927,049 |
| 600000 BANK OF MONTREAL MTN 3. | 598,764 | 596,960 |
| 900000 BAT CAPITAL CORP 2.789% | 900,000 | 869,606 |
| 1500000 BB&T CORPORATION MTN 2 | 1,498,740 | 1,457,425 |
| 47000 BRISTOL-MYERS SQUIBB COM | 46,519 | 46,587 |
| 74000 CIGNA CORPORATION 3.0% 0 | 73,290 | 74,210 |
| 97000 CITIGROUP INC. HYBRID 10 | 92,824 | 93,087 |
| 289000 CITIZENS BANK, NATIONAL | 284,449 | 284,153 |
| 42000 COMCAST CORP 3.7% 04/15/ | 41,462 | 41,703 |
| 1000000 DIAGEO CAPITAL PLC 3.5 | 997,770 | 1,000,127 |
| 1725000 DUKE ENERGY PROGRESS L | 1,724,879 | 1,725,656 |
| 1120000 ENBRIDGE INC 2.5% 01/1 | 1,055,899 | 1,073,204 |
| 525000 ENBRIDGE INC. 3.5% 06/1 | 511,364 | 511,482 |
| 715000 EVERSOURCE ENERGY 4.2% | 703,714 | 707,326 |
| 580000 HP ENTERPRISE CO 1.75% | 581,620 | 524,050 |
| 515000 HSBC HOLDINGS PLC HYBRI | 486,364 | 477,511 |
| 349000 HSBC HOLDINGS PLC HYBRI | 335,991 | 337,310 |
| 363000 HUNTINGTON NATIONAL BAN | 365,726 | 366,382 |
| 1850000 INTERNATIONAL BUSINESS | 1,842,933 | 1,806,938 |
| 43000 JOHN DEERE CAPITAL CORP | 42,108 | 42,265 |
| 1850000 JPMORGAN CHASE & CO. H | 1,850,000 | 1,850,412 |
| 700000 KEYBANK NATIONAL ASSOCI | 699,671 | 698,379 |
| 865000 LABORATORY CORPORATION | 887,283 | 820,034 |
| 238000 MITSUBISHI UFJ FINANCIA | 220,254 | 219,443 |
| 1850000 MORGAN STANLEY HYBRID | 1,875,049 | 1,853,025 |
| 1240000 MPLX LP 4.875% 06/01/2 | 1,289,747 | 1,226,958 |
| 1110000 PACCAR FINANCIAL CORP | 1,108,546 | 1,080,253 |
| 43000 PFIZER INC. 3.0% 06/15/2 | 42,725 | 42,703 |
| 440000 PHILIP MORRIS INTL INC | 439,240 | 443,588 |
| 33000 PRINCIPAL FINANCIAL GROU | 32,816 | 32,897 |
| 130000 PUBLIC STORAGE 0.875% 0 | 129,762 | 115,668 |
| 800000 QUEST DIAGNOSTICS INCOR | 845,892 | 779,072 |
| 855000 REYNOLDS AMERICAN INC 4 | 855,865 | 838,908 |
| 500000 ROYAL BANK OF SCOTLAND | 500,000 | 493,698 |
| 1000000 SALESFORCE.COM INC 3.2 | 999,400 | 1,003,612 |
| 1775000 SIMON PROPERTY GROUP, | 1,813,733 | 1,737,579 |
| 31000 THERMO FISHER SCIENTIFIC | 30,063 | 30,050 |
| 375000 THOMSON REUTERS CORPORA | 396,439 | 357,000 |
| 1135000 TORONTO-DOMINION BANK | 1,136,423 | 1,114,997 |
| 29000 TOTAL CAPITAL CANADA LTD | 28,739 | 29,001 |
| 1785000 UBS GROUP AG 3.75% 03/ | 1,730,067 | 1,625,378 |
| 34000 UNION PACIFIC CORP 3.5% | 33,897 | 33,830 |
| 1660000 VODAFONE GROUP PUBLIC | 1,666,593 | 1,640,541 |
| 450000 WALT DISNEY COMPANY (TH | 425,184 | 405,701 |
| 900000 WASTE MANAGEMENT INC 2. | 901,958 | 893,913 |
| 925000 WELLS FARGO & COMPANY M | 938,532 | 927,807 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | ||
| 866053.065 GS COMMODITY STRATE | 9,000,000 | 8,218,844 |
| 41019.052 GS EMERGING MARKETS | 1,350,004 | 839,660 |
| 57698 SPDR S&P 500 ETF TRUST | 4,395,434 | 22,168,229 |
| 27865 SPDR S&P 500 ETF TRUST | 8,918,923 | 10,706,051 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ARDEA JH CAPITAL ONSHORE FEEDE | 5,274,677 | 5,264,997 | |
| ARES DIRECT LENDING OPPS ACCES | 2,470,533 | 2,280,986 | |
| ARTISAN DYNAMIC EQUITY (NON US | 3,538,702 | 3,843,688 | |
| ARTISAN FOCUS DYNAMIC | 12,000,000 | 9,650,701 | |
| ARTISAN: DYNAMIC EQUITY (NON-U | 3,058,608 | 2,904,850 | |
| BDT CAPITAL PARTERS FUND II (T | 4,730,237 | 6,066,767 | |
| BDT CAPITAL PARTNERS ANNEX FUN | 5,622,527 | 9,223,914 | |
| BROAD STREET RE CREDIT PARTNER | 2,354,847 | 2,018,119 | |
| CASTLEHOOK | 16,000,000 | 18,799,660 | |
| DIAMETER OFFSHORE | 8,000,000 | 8,193,404 | |
| DISTRESSED MANAGERS III | 398,597 | 43,227 | |
| ENERGY PRIVATE EQUITY MANAGERS | 575,906 | 17,099 | |
| GLOBAL ATLANTIC ACCESS LLC | 1,115,085 | 2,320,801 | |
| GLOBAL LONG SHORT PARTNERS | 71,774 | ||
| GLOBAL LONG SHORT PARTNERS SPV | 20,978 | 24,774 | |
| GS CAPITAL PARTNERS VI PARALLE | |||
| GS CAPITAL PARTNERS VI PARALLE | 99,919 | 101,032 | |
| GS MEZZANINE PARTNERS 2006 | 61,750 | ||
| HEDGE FUND SELEC: SEG PARTNERS | 6,000,000 | 5,500,959 | |
| HEDGE FUND SELECT : HG VORA SP | 6,000,000 | 5,245,782 | |
| HEDGE FUND SELECT: PALESTRA LT | 6,000,000 | 5,258,958 | |
| HORIZON ENVIRONMENT | 370,000 | 359,892 | |
| LIBERTY HARBOR SPV II LTD | |||
| MN8 ENERGY (FKA GS RENEWABLE P | 2,840,705 | 4,336,668 | |
| MOUNT KELLETT CAPITAL PARTNERS | 1,763,103 | 52,518 | |
| REALTERM LOGISTICS INCOME FUND | 9,733,329 | 11,207,708 | |
| RGM VALUE OPPORTUNITY FUND | 6,054,945 | 4,758,517 | |
| SILVER POINT DISTRESSED OPPORT | 1,773,373 | 3,317,481 | |
| TPG PARTNERS IX FOF L, L.P. | |||
| TPG REAL ESTATE PARTNERS IV FO | 299,025 | 299,025 | |
| TPG TECH ADJACENCIES II FOF-L, | 1,637,124 | 1,637,124 | |
| US REAL PROPERTY INCOME FUND L | 5,198,507 | 5,561,758 | |
| VINTAGE VII AIV OFFSHORE SCSP | 115,605 | 168,925 | |
| VINTAGE VII LP | 543,862 | 2,099,846 | |
| WEST STREET CAPITAL PARTNERS V | 2,346,110 | 2,375,076 | |
| WEST STREET STRATEGIC SOLUTION | 2,533,065 | 2,740,673 | |
| WHITEHALL PARALELL REAL ESTATE | 349,290 | 9,344 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 3CP, PBC | 2,003,979 | 2,009,916 | 2,009,916 |
| DISTRIBUTION RECEIVABLE | 153,417 | 12,893 | 12,893 |
| Description | Amount |
|---|---|
| APPRECIATION OVER DONOR'S COST BASIS | 33,404,810 |
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 623 | 623 | ||
| PASSTHROUGH EXPENSES (NDE) | 4,716 | |||
| FILING FEES | 15 | 15 | ||
| OTHER BOOK EXPENSES | 47,115 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | 138,443 | 138,443 | |
| NONDIVIDEND DISTRIBUTIONS | 1,771 |
| Description | Amount |
|---|---|
| BOOK VALUE OVER TAX COST-SECURITIES SOLD | 51,074,151 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CAPITAL CALL PAYABLE | 2,169,699 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 522,892 | 522,892 | ||
| CONSULTING FEES | 97,933 | 97,933 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX PAID | 4,657 | 4,657 | ||
| EXCISE TAX PAID | 700,000 | |||
| PAYROLL TAXES PAID | 18,553 | 18,553 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| 3CP PBC |
722 COYNE CREEK CEDAR POINT,KS66843 |
83-3692161 | EXPENSES OF MAINTAINING PARCELS OF LAND, CHASE COUNTY, KS FOR CONSERVATION | 5,937 |
| Total | 5,937 | |||