| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Crowe | 53,547 | 13,387 | ||
| Culler & Associates | 11,250 | 2,813 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Schwab Cap Gain Distributions | 422,422 | 422,422 | ||||||||
| Gain for Distribution in excess of basis | 671,318 | 671,318 | ||||||||
| Schwab - ST | 41,716 | -41,716 | ||||||||
| Schwab - LT | 2,160,146 | 2,160,146 | ||||||||
| Flowthrough activity | 1,174,945 | 1,174,945 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Pimco Enhanced Shrt | 0 | 0 |
| Loomis Sayles Bond CL I | 1,539,365 | 1,600,610 |
| Pimco Emrg Mkts Bd Fd | 2,550,000 | 2,211,246 |
| Pimco Total Return Fund | 1,918,451 | 1,870,660 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Alphabet Inc Class A | 474,235 | 1,776,432 |
| Alphabet Inc Class C | 631,573 | 2,071,220 |
| American Express Co | 950,668 | 1,191,500 |
| Apple Inc | 1,446,191 | 2,681,580 |
| Boeing Co | 955,807 | 2,418,750 |
| Chevron Corp | 0 | 0 |
| Cisco Systems Inc | 898,327 | 2,166,500 |
| Colgate-Palmolive Co | 75,000 | 892,800 |
| Comcast Corp | 270,759 | 1,021,500 |
| Celgene Corp | 0 | 0 |
| Eli Lilly & Company | 866,625 | 1,735,800 |
| Exxon Mobil Corporation | 600,788 | 1,363,800 |
| Fifth Third Bancorp | 730,842 | 1,176,500 |
| General Electric Co | 0 | 0 |
| Home Depot Inc | 499,733 | 687,280 |
| Illumina Inc | 469,211 | 899,790 |
| Intel Corp | 781,421 | 1,877,200 |
| Johnson & Johnson | 328,497 | 2,581,000 |
| JP Morgan Chase | 1,091,750 | 2,684,550 |
| Medtronic PLC | 543,719 | 682,200 |
| Merck & Co Inc | 790,625 | 1,910,250 |
| Microsoft Corp | 833,852 | 3,199,455 |
| Nestle | 569,913 | 809,600 |
| Northern Trust Corp | 1,254,601 | 2,089,750 |
| Novartis A G Spon ADR | 0 | 0 |
| Pepsico Inc | 594,850 | 1,104,800 |
| Pfizer Incorp | 831,181 | 1,091,250 |
| Procter & Gamble | 876,524 | 1,378,800 |
| Pure Storage Inc | 0 | 0 |
| Qualcomm | 526,330 | 569,100 |
| Schlumberger LTD | 0 | 0 |
| Splunk Inc | 0 | 0 |
| Starbucks Corp | 0 | 0 |
| United Technologies | 0 | 0 |
| Verizon Communications | 985,441 | 1,124,400 |
| Visa Inc | 512,058 | 923,580 |
| Walmart Stores Inc | 713,612 | 931,500 |
| Walt Disney Co | 704,857 | 822,375 |
| 1/100 Berkshire Htwy | 983,972 | 1,530,000 |
| 3M Company | 579,750 | 1,429,050 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Columbia Acorn Intl Fd | AT COST | 0 | 0 |
| First Eagle Overseas | AT COST | 2,284,449 | 2,206,994 |
| Oakmark Int'l Small Cap Fund | AT COST | 1,863,529 | 1,839,192 |
| Oppenheimer Developing Mkts | AT COST | 2,271,799 | 2,588,722 |
| Primecap Odyssey Aggr Growth Fd | AT COST | 619,901 | 2,601,778 |
| Starwood PPTY Trust | AT COST | 577,384 | 492,750 |
| Ventas Inc | AT COST | 407,440 | 468,720 |
| Welltower Inc | AT COST | 576,208 | 694,100 |
| Private Equity Managers 2011 | AT COST | 0 | 546,955 |
| Vintage V LP | AT COST | 0 | 129,600 |
| Private Equity Managers 2013 | AT COST | 543,057 | 710,765 |
| Private Equity Managers 2012 | AT COST | 516,105 | 734,571 |
| Vintage VI | AT COST | 121,890 | 404,194 |
| Vintage VII | AT COST | 497,872 | 602,488 |
| Anchorage Illiquid Opportunities III Access Fund | AT COST | 0 | 208,759 |
| Anchorage Illiquid Opportunities IV Access Fund | AT COST | 391,470 | 645,914 |
| Growth and Emerging Markets | AT COST | 792,777 | 923,495 |
| West Street Energy Partners | AT COST | 230,749 | 765,930 |
| West Street energy Partners AIV-1 | AT COST | 468,658 | 0 |
| Global Atlantic | AT COST | 310,493 | 471,800 |
| Global Atlantic Sub Debentures | AT COST | 100,000 | 103,160 |
| Private Equity Managers (Early Secondaries) | AT COST | 0 | 316,666 |
| Whitehall Street Int'l Real Estate LP 2008 | AT COST | 0 | 3,244 |
| Broad Street Real Estate Credit Partners II | AT COST | 17,563 | 136,366 |
| Nantucket Institutional Fund Class A Series 05/04 (10) | AT COST | 3,795,875 | 4,518,129 |
| Commonfund Capital Int'l Partners VI (1) | AT COST | 298,847 | 315,152 |
| Commonfund Capital Int'l Partners VII (2) | AT COST | 290,640 | 385,529 |
| Commonfund Capital Private Equity Partners VII (3) | AT COST | 198,262 | 615,359 |
| Commonfund Capital Private Equity Partners VIII (4) | AT COST | 225,193 | 416,278 |
| Commonfund Capital Venture Partners VIII (5) | AT COST | 193,378 | 465,062 |
| TIFF Realty Opportunity Fund (8) | AT COST | 216,508 | 343,549 |
| TIFF Realty & Resources 2008 (7) | AT COST | 318,227 | 287,801 |
| Deerfield Private Design Fund III | AT COST | 893,748 | 877,154 |
| Deerfield Private Design Fund IV | AT COST | 524,604 | 526,476 |
| DFJ Growth 2013 | AT COST | 2,050,871 | 4,266,509 |
| Glynn Emerging Investors | AT COST | 593,908 | 770,662 |
| Fidelis Investors Offshore LP | AT COST | 453,781 | 384,619 |
| Trek 10: 8% Convertible Note | AT COST | 100,000 | 100,000 |
| Gravity Long-Biased Fund | AT COST | 2,245,300 | 2,772,774 |
| Oaktree Strategic Income Fund | AT COST | 895,482 | 1,052,107 |
| Anchorage Illiquid Opp Offshore Fund V | AT COST | 335,162 | 506,506 |
| Balyasny Atlas Enhanced Fund | AT COST | 1,010,000 | 977,352 |
| North Haven Infrastructure Partners | AT COST | 901,801 | 958,671 |
| Great Lakes Cap - Grandview Flats | AT COST | 0 | 0 |
| Great Lakes Cap - Portage Prairie | AT COST | 199,664 | 249,059 |
| Oaktree Opportunities Fund X | AT COST | 343,656 | 406,820 |
| Agendx (formerly Nandio) | AT COST | 225,000 | 259,999 |
| Templeton Emrg Mkts | AT COST | 2,050,210 | 1,760,766 |
| Crown Castle Intl | AT COST | 347,568 | 434,520 |
| Tanger Fctry Outlet | AT COST | 361,599 | 303,300 |
| DFJ Growth III | AT COST | 573,851 | 632,868 |
| Deerfield Partners LP | AT COST | 1,111,441 | 1,086,722 |
| GLC Portage Prairie II | AT COST | 192,911 | 206,135 |
| GLC Portage Prairie III | AT COST | 0 | 0 |
| Elliott International | AT COST | 500,000 | 513,135 |
| Heartland Ventures Fund | AT COST | 278,139 | 300,000 |
| Mithril II LP | AT COST | 142,167 | 137,224 |
| Ovo Fund II, LLC | AT COST | 135,627 | 153,185 |
| GLC Stabilized Income Fund | AT COST | 549,349 | 1,034,624 |
| Grandview Flats II | AT COST | 250,000 | 250,000 |
| Peate Ventures | AT COST | 598,852 | 600,000 |
| ND Pit Road | AT COST | 94,888 | 100,000 |
| Riverview SOF III | AT COST | 175,554 | 203,415 |
| DFJ Growth SPX III | AT COST | 709,905 | 712,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Leasehold Improvement | 203,219 | 203,219 | 203,219 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ice Miller | 45,643 | 11,411 | 11,411 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Interest Receivable | 86,126 | ||
| Benefit Interests in CRTs | 3,433,875 | ||
| Prepaid Rent | 12,695 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Website & Software Expenses | ||||
| Payroll Processing Fees | 1,136 | 568 | 568 | |
| GS Annual Fee | 3,000 | 3,000 | ||
| GS Wire / Account Fees | 1,370 | 1,370 | ||
| Miscellaneous | 734 | 734 | ||
| Other expenses from pass through | 370,536 | 350,900 | ||
| Internet | 1,125 | 563 | 563 | |
| Insurance | 2,372 | 1,186 | 1,186 | |
| IN annual repor filing fee | 23 | 23 | ||
| Morgan Stanley fees | 3,977 | 3,977 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Income from pass through | 18,521 | 22,449 |
| Description | Amount |
|---|---|
| Prior Period Adjustment | 21,600 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Quantasi LLC | None | 180,000 | 180,000 | 2017-12 | 2021-04 | Compounded annually and computed on the basis of a 365 day year for the actual number of days lapsed | 321 % | To improve the quality of life and bring economic opportunity to St Joseph County | 180,000 | ||
| Bravura Health & Wellness LLC | NONE | 180,000 | 180,000 | 2017-12 | 2021-04 | Compounded annually and computed on the basis of a 365 day year for the actual number of days lapsed | 321 % | To improve the quality of life and bring economic opportunity to St Joseph County | 180,000 | ||
| Consensus Network LLC | None | 180,000 | 180,000 | 2017-12 | 2021-04 | Compounded annually and computed on the basis of a 365 day year for the actual number of days lapsed | 321 % | To improve the quality of life and bring economic opportunity to St Joseph County | 180,000 | ||
| Avinew LLC fka Driav Inc | None | 0 | 100,000 | 2018-08 | 2020-03 | Compounded annually and computed on the basis of a 365 day year for the actual number of days lapsed | 500 % | Investment | 100,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Walter & Keenan Consulting | 849,276 | 849,276 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 20,021 | 10,011 | 10,010 | |
| GS Vintage Fund Taxes | 5,594 | 5,594 | ||
| GS Early Secondaries Fund Taxes | 6,455 | 6,455 | ||
| GS Private Equity Fund Taxes | 13,401 | 13,401 | ||
| Anchorage Fund Taxes | 2,088 | 2,088 | ||
| Schwab Foreign Taxes Paid | 10,232 | 10,232 | ||
| Federal and state Excise Tax | 32,730 | |||
| Tax from pass through | 2,374 | 3,159 |