| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting & tax compliance | 29,959 | 14,480 | 0 | 14,979 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Passthrough K-1 capital gain UBI | 1,451 | Cost | 1,451 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MFB N Fds Global Real Estate Index Fd | 1,917,517 | 1,722,288 |
| MFC FS Tr IBOXX 3 Yr Tar Dur TIPS Idx | 251,961 | 246,442 |
| MFO Blackrock Fds V HY Bd Port Instl | 2,738,956 | 2,515,893 |
| MFO Pimco Fds Pac Invt Mgmt Ser HY | 2,650,000 | 2,513,138 |
| MFO Pimco Pac Inv Mgmt Ser Comm RR Str | 2,052,000 | 1,686,723 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MFB N Fds Active M Emg Mkts Equity Fd | 1,628,122 | 1,417,376 |
| MFB N Fds Emerging Markets Equity Index | 1,701,964 | 1,433,588 |
| MFB N Multi Manager Global Listed Infr | 2,217,049 | 1,792,072 |
| MFB NTGI Com Daily S&P 400 Mid Eqty Idx | 2,603,893 | 1,731,834 |
| MFB NTGI-QM Com Daily R1000 Eqty Idx | 6,669,069 | 6,078,151 |
| MFC FS Tr MS Global Up Nat Res Idx | 1,922,550 | 1,747,840 |
| MFO Delaware Value Fund I | 1,087,568 | 989,063 |
| MFO DFA US Small Cap Portfolio | 1,008,424 | 825,139 |
| MFO Dimensional Fd Adv Intl Value | 973,344 | 773,142 |
| MFO Harbor Fund Capital Appreciation | 1,549,626 | 1,295,058 |
| MFO Harding Loevner Fds Inc Intl Eqty | 1,303,729 | 1,104,614 |
| NTGI-QM Common Daily EAFE Equity Index | 6,748,471 | 5,724,959 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ABS Capital Partners V I | AT COST | 48,768 | 46,206 |
| Alpha Core Strategies | AT COST | 3,800,000 | 3,635,927 |
| Beacon Group III - Focus Value Fund | AT COST | 7,097 | |
| Carlyle Equity Opportunity Fund | AT COST | 173,853 | 207,704 |
| Charlesbank Equity Fund VIII | AT COST | 88,541 | 100,936 |
| Cougar Investment Fund | AT COST | 94,879 | 93,229 |
| DFJ Mercury II | AT COST | 89,632 | 137,389 |
| Encap Energy Capital Fund IX | AT COST | 608,563 | 532,744 |
| Encap Energy Capital Fund VIII | AT COST | 229,855 | 108,631 |
| Encap Energy Capital Fund X-C | AT COST | 710,610 | 692,729 |
| Encap Energy Infrastructure | AT COST | 234,727 | 129,276 |
| Encap Flatrock Midstream Fund II | AT COST | 156,757 | 144,593 |
| Encap Flatrock Midstream Fund Ill | AT COST | 374,834 | 334,332 |
| Glynn Emerging Opportunity Fund | AT COST | 26,550 | 324,483 |
| Golub Capital Mezzanine Partners | AT COST | 21,422 | 16,236 |
| Hedged Emerging Mkts Equity Mgs Class 1 | AT COST | 13,353 | 13,353 |
| Krensavage Partners Too LP | AT COST | 492,805 | 462,016 |
| New Enterprise Associates 13 | AT COST | 191,292 | 274,592 |
| New Enterprise Associates 14 | AT COST | 118,450 | 210,739 |
| Questia | AT COST | 17,689 | |
| Revolution Growth | AT COST | 129,230 | 176,376 |
| Riverstone Global Energy & Power Fund | AT COST | 129,140 | 137,590 |
| Silver Lake Kraftwerk | AT COST | 123,677 | 128,836 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 6,109 | 0 | 0 | 6,109 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Enviro Technologies Sr Promissory Note | 33,333 | 33,333 | 33,333 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative fees | 27,945 | 2,795 | 25,150 | |
| Custody fees | 1,204 | 1,204 | ||
| K-1 expenses | 104,068 | 102,216 | ||
| Office expense | 3,083 | 1,302 | 1,781 | |
| Supplies expense | 146 | 58 | 88 | |
| Trustee liability insurance | 2,006 | 1,003 | 1,003 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 passthrough income | 335,447 | 339,230 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management | 156,091 | 156,091 | 0 | 0 |
| Other professional fees | 10,000 | 4,000 | 0 | 6,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 200,000 |