| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSE | 21,871 | 21,871 | 0 | |
| 0 | 0 | 0 | ||
| 0 | 0 | 0 | ||
| 0 | 0 | 0 | ||
| 0 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LARGE CAP CORE I | AT COST | 1,709,253 | 2,154,226 |
| VANGUARD FTSE DEVELOPED MARKETS ETF | AT COST | 152,970 | 206,874 |
| VANGUARD FTSE EMERGINGS MARKETS ETF | AT COST | 128,936 | 181,949 |
| VANUGARD SMALLCAP ETF | AT COST | 191,551 | 284,817 |
| PAYDEN LIMITED MATURITY FUND | AT COST | 174,450 | 174,450 |
| JOHNSON INSTITUTIONAL BOND | AT COST | 348,890 | 345,917 |
| WAYZATA OPPORTUNITY FUND II | AT COST | 97,125 | 1,434 |
| WESTLY CAPITAL PARTNERS | AT COST | 95,000 | 8,214 |
| EUROPEAN SECONDARY OPPORTUNITIES | AT COST | 64,989 | 31,411 |
| HARRISON STREET REAL ESTATE PARTNERS | AT COST | 91,615 | 481 |
| WESTLY CAPITAL PARTNERS II | AT COST | 143,375 | 123,288 |
| FUNDAMENTAL PARTNERS MUNICIPAL | AT COST | 154,500 | 21,109 |
| INTERNATIONAL FARMLAND TRUST | AT COST | 150,000 | 111,364 |
| JP MORGAN REAL ESTATE | AT COST | 84,103 | 119,264 |
| PINEBRIDGE STRUCTURED CAPITAL | AT COST | 248,582 | 46,536 |
| SIGHTLINE HEALTHCARE OPPORTUNITY | AT COST | 150,000 | 58,797 |
| SPECIAL CREDIT OPPORTUNITIES | AT COST | 90,757 | 30,967 |
| FUNDAMENTAL PARTNERS III | AT COST | 325,665 | 203,862 |
| GCM GROSVENOR | AT COST | 231,480 | 123,458 |
| BLACKROCK APPRECIATION FUND IV | AT COST | 230,000 | 246,715 |
| FEG ABSOLUTE ACCESS FUND | AT COST | 230,000 | 214,707 |
| HARVEST | AT COST | 22,793 | 19,716 |
| PRIVATE OPP FD V SERIES B | AT COST | 1,800 | 1,800 |
| PRIVATE OPP FD V SERIES C | AT COST | 3,000 | 3,000 |
| PRIVATE OFF FD III SERIES B | AT COST | 66,892 | 85,029 |
| PRIVATE OFF FD III SERIES D | AT COST | 86,588 | 103,074 |
| PRIVATE OPP FD IV | AT COST | 80,400 | 94,733 |
| IRON POINT | AT COST | 15,726 | 13,630 |
| RIDGEWOOD | AT COST | 13,789 | 11,033 |
| MAP | AT COST | 39,350 | 48,404 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 700 | 700 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WELLS FARGO | 90 | 90 | 0 | |
| POCKET LLC | 4,167 | 4,167 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | 80,130 | 0 | 80,130 |
| POCKET LLC | 28,314 | 28,314 | 28,314 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE OF MINNESOTA FILING FEE | 25 | 0 | 25 | |
| BURR OAK GROUP, INC. | 678 | 678 | 0 | |
| LARGE CAP CORE | 1,656 | 1,656 | 0 | |
| POCKET LLC | 463 | 463 | 0 |