| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COCA-COLA EUROPEAN PARTNERS PLC. - LISTED AT COST FOR BOOK VALUE | 32,228,776 | 55,071,060 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GENSPRING | AT COST | 1,691,864 | 4,524,118 |
| BESSEMER TRUST | AT COST | 11,054,158 | 19,181,067 |
| HEADLANDS CAPITAL | AT COST | 238,340 | 884,847 |
| JP MORGAN | AT COST | 5,416,283 | 5,411,867 |
| GT OFFSHORE | AT COST | 1,727,921 | 1,665,938 |
| GT EMERGING MKTS | AT COST | 1,194,353 | 1,175,736 |
| PALLADIAN IX | AT COST | 747,340 | 1,138,828 |
| CORE SENIOR OFFSHORE | AT COST | 471,093 | 671,802 |
| HARBOURVEST | AT COST | 198,951 | 379,519 |
| KT PARTNERS | AT COST | 2,277,526 | 2,394,895 |
| GT PRIVATE EQUITY X, LP | AT COST | 370,033 | 430,162 |
| GT BIOTECH FUND, LP | AT COST | 1,032,879 | 1,047,597 |
| BESSEMER EQTY | AT COST | 1,947,908 | 19,181,067 |
| WOODMONT | AT COST | 3,906,401 | 6,304,905 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DESK-HAYNE | 361 | 361 | 0 | |
| DESK-AMY | 945 | 945 | 0 | |
| COMPUTER SOFTWARE | 13,500 | 13,500 | 0 | |
| PRINTER | 134 | 134 | 0 | |
| COMPUTER - AMY | 1,781 | 1,781 | 0 | |
| MACBOOK PRO 13 - AMY | 2,125 | 2,125 | 0 | |
| APPLE I-PAD PRO - PAM CUZZORT | 1,208 | 1,208 | 0 | |
| APPLE I-PAD PRO - MATT BENTLEY | 1,208 | 1,208 | 0 | |
| MICROSOFT SURFACE PRO - DAVID SMITH | 917 | 917 | 0 | |
| APPLE I-PAD PRO - AMY MOORE | 1,129 | 1,129 | 0 |
| Description | Amount |
|---|---|
| BOOK-990 REPORTING DIFFERENCES (NONTAXABLE INCOME; NONDEDUCTIBLE EXPENSES) | 3,294 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 989 | 495 | 494 | |
| EMPLOYEE INSURANCE | 9,249 | 4,625 | 4,624 | |
| GAS & OIL | 5,102 | 2,551 | 2,551 | |
| GT EMERGING MARKETS - EXPENSES | 33,832 | 33,832 | 0 | |
| HEADLANDS CAPITAL - EXPENSES | 33,929 | 33,929 | 0 | |
| HRO PAYROLL SERVICES | 420 | 210 | 210 | |
| INVESTMENT EXPENSE | 153,672 | 153,672 | 0 | |
| OFFICE SUPPLIES | 6,626 | 3,313 | 3,313 | |
| KT PARTNERS - EXPENSES | 88,731 | 88,731 | 0 | |
| CORE SENIOR OFFSHORE FUND - EXPENSES | 619 | 619 | 0 | |
| WORKER'S COMP | 488 | 244 | 244 | |
| GT BIOTECH FUND - EXPENSES | 14,354 | 14,354 | 0 | |
| PALLADIAN PARTNERS IX - EXPENSES | 29,865 | 29,865 | 0 | |
| GT PRIVATE EQUITY X - EXPENSES | 26,078 | 26,078 | 0 | |
| REPAIRS & MAINTENANCE | 10,245 | 5,123 | 5,122 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| HEADLANDS CAPITAL | 30,667 | 30,667 | 30,667 |
| GT EMERGING MARKETS QP | 3,352 | 3,352 | 3,352 |
| GT OFFSHORE FUND | 100,969 | 100,969 | 100,969 |
| PALLADIAN PARTNERS IX | 2,124 | 2,124 | 2,124 |
| KT PARTNERS | 17,612 | 17,612 | 17,612 |
| HARBOURVEST | 54,736 | 54,736 | 54,736 |
| BIOTECH FUND | 2,326 | 2,326 | 2,326 |
| PRIVATE EQUITY X | -3,710 | -3,710 | -3,710 |
| Description | Amount |
|---|---|
| DIFFERENCE BETWEEN FAIR MARKET VALUE AND BOOK VALUE OF STOCK CONTRIBUTION | 1,263,775 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 208,317 | 104,159 | 104,158 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 5,812 | 5,812 | 0 | |
| TAXES & LICENSES | 20 | 10 | 10 | |
| FEDERAL INCOME TAX | 34,318 | 0 | 0 |