| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD SMALL CAP ETF | AT COST | 175,577 | 261,066 |
| PAYDEN LIMITED MATURITY FUND | AT COST | 193,800 | 193,800 |
| JOHNSON INSTITUTIONAL BOND FUND | AT COST | 387,590 | 384,287 |
| WAYZATA OPPORTUNITY FUND II | AT COST | 129,500 | 1,913 |
| WESTLY CAPITAL PARTNERS FUND | AT COST | 80,000 | 6,917 |
| BLACKROCK APPRECIATION FUND IV | AT COST | 230,000 | 246,715 |
| EUROPEAN SECONDARY OPPORTUNITY | AT COST | 69,991 | 33,829 |
| FEG ABSOLUTE ACCES FUND I | AT COST | 230,000 | 214,707 |
| FUNDAMENTAL PARTNERS III | AT COST | 279,140 | 174,738 |
| FUNDAMENTAL PARTNERS MUNICIPAL | AT COST | 154,500 | 21,109 |
| GROSVENOR | AT COST | 231,480 | 123,458 |
| HARRISON STREET REAL ESTATE PARTNERS | AT COST | 109,938 | 577 |
| HARVEST MPL INCOME FUND | AT COST | 18,235 | 15,774 |
| INTERNATIONAL FARMLAND TRUST | AT COST | 150,000 | 111,364 |
| IRON POINT | AT COST | 15,115 | 13,100 |
| J.P. MORGAN REIT | AT COST | 7 | 7 |
| J.P. MORGAN US REAL ESTATE INCOME FUND | AT COST | 65,041 | 91,753 |
| WESTLY CAPITAL PARTNERS FUND II | AT COST | 104,483 | 89,846 |
| MAP | AT COST | 37,822 | 46,524 |
| PINEBRIDGE STRUCTURED CAPITAL | AT COST | 248,582 | 46,536 |
| PRIVATE OPP FD III SERIES B | AT COST | 67,269 | 85,509 |
| PRIVATE OPP FD III SERIES D | AT COST | 86,993 | 103,556 |
| PRIVATE OPP FD IV | AT COST | 79,050 | 93,142 |
| RIDGEWOOD | AT COST | 13,253 | 10,604 |
| SIGHTLINE HEALTHCARE OPPORTUNITY | AT COST | 90,000 | 35,278 |
| SPECIAL CREDIT OPPORTUNITIES | AT COST | 90,757 | 30,967 |
| PRIVATE V OPP SERIES B | AT COST | 2,400 | 2,400 |
| PRIVATE V OPP SERIES C | AT COST | 2,700 | 2,700 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 30 | 0 | 0 | |
| 3,715 | 3,715 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| POCKET LLC | 84,081 | 0 | 84,081 |
| PARTNERSHIP INCOME | 25,612 | 25,612 | 25,612 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING - INVESTMENT MANAGEMENT | 19,791 | 19,791 | 0 | |
| 0 | 0 | 0 | ||
| 0 | 0 | 0 | ||
| 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MN FILING FEE | 25 | 0 | 25 | |
| LARGE CAP CORE | 1,647 | 1,647 | 0 | |
| 438 | 438 | 0 |