| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax compliance | 5,500 | 1,750 | 0 | 2,750 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| From Sch K-1 (Form 1065) - CF Cap Global PE Ptrs 2014 | 346 | Cost | 346 | |||||||
| From Sch K-1 (Form 1065) - CF Cap Global PE Ptrs 2014 | 27 | Cost | -27 | |||||||
| From Sch K-1 (Form 1065) - CF Cap Global PE Ptrs 2014 | 4,634 | Cost | 4,634 | |||||||
| From Sch K-1 (Form 1065) - CF Cap Co-Inv Opp 2015 | 43,418 | Cost | 43,418 | |||||||
| From Sch K-1 (Form 1065) - CF Cap Secondary Ptrs 2015 | 49 | Cost | 49 | |||||||
| From Sch K-1 (Form 1065) - CF Cap Secondary Ptrs 2015 | 26 | Cost | -26 | |||||||
| From Sch K-1 (Form 1065) - CF Cap Secondary Ptrs 2015 | 972 | Cost | -972 | |||||||
| From Sch K-1 (Form 1065) - CF Cap Secondary Ptrs II | 712 | Cost | 712 | |||||||
| From Sch K-1 (Form 1065) - CF Cap Secondary Ptrs II | 54 | Cost | 54 | |||||||
| From Sch K-1 (Form 1065) - CF Cap Secondary Ptrs II | 7,592 | Cost | 7,592 | |||||||
| Sec 751 gain - Energy Transfer LP | 192 | Cost | 192 | |||||||
| Sec 751 gain - Plains All American Pipeline LP | 4,412 | Cost | 4,412 | |||||||
| Sec 751 gain - CF Capital Global Pvt Eqty Ptrs 2014 LP | 32 | Cost | 32 | |||||||
| Sec 751 gain - CF Capital Secondary Partners 2015 LP | 13 | Cost | 13 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Air Lease Cor Note Call 1/15/26 | 8,465 | 8,465 |
| Ally Financial 11/20/25 | 8,150 | 8,150 |
| Anthem Inc Note Call 9/15/29 | 7,782 | 7,782 |
| AON Corp Note Call 5/15/30 | 6,546 | 6,546 |
| AT&T Inc. Note Call 6/1/41 | 7,547 | 7,547 |
| Bank of America Corp Ser N MTN 7/23/30 | 5,603 | 5,603 |
| Bank of America Ser L MTN 10/21/27 | 7,834 | 7,834 |
| BAT Capital Corp MTN Call 9/25/40 | 8,344 | 8,344 |
| Boardwalk Pipeline 12/15/24 | 4,464 | 4,464 |
| Boardwalk Pipeline 6/1/26 | 3,548 | 3,548 |
| BP Capital Markets PLC 4.875% Perpetual | 12,272 | 12,272 |
| Brown & Brown Inc. Note Call 3/15/31 | 8,373 | 8,373 |
| Centerpoint Energy 6.125% Perpetual | 12,570 | 12,570 |
| Charter Communication 4/1/31 | 7,404 | 7,404 |
| Cimarex Energy 3/15/29 | 7,941 | 7,941 |
| Citigroup Inc 4% Perpetual | 8,210 | 8,210 |
| Citigroup Inc 6.25% Perpetual | 12,617 | 12,617 |
| Discover Financial 6.125% Perpetual | 13,910 | 13,910 |
| Enbridge 5.75% 7/15/2080 | 13,510 | 13,510 |
| Ford Motor 4/21/23 | 7,879 | 7,879 |
| General Motors 5.7% Perpetual | 13,230 | 13,230 |
| HCA Inc. Note Call 6/15/29 | 8,121 | 8,121 |
| Huntington Banc 5.625% Perpetual | 12,842 | 12,842 |
| JPMorgan Chase 1/23/29 | 7,961 | 7,961 |
| JPMorgan Chase 5% Perpetual | 13,676 | 13,676 |
| Kirby Corp Note Call 3/1/28 | 7,764 | 7,764 |
| Kraft Heinz Foods Ser B Note 6/1/26 | 7,310 | 7,310 |
| Marriot International 03/01/21 | 2,003 | 2,003 |
| Metlife Inc 10.75% 08/01/39 | 13,706 | 13,706 |
| Morgan Stanley 5.875% Perpetual | 13,440 | 13,440 |
| MPLX LP 6.875% Perpetual | 7,720 | 7,720 |
| Mylan NV Ser B Note 6/15/26 | 8,009 | 8,009 |
| Netflix Inc. Ser B Note 4/15/28 | 7,894 | 7,894 |
| NiSource Inc 5.65% Perpetual | 13,358 | 13,358 |
| Plains All American Pipeline LP 9/15/30 | 8,600 | 8,600 |
| Sempra Energy 4.875% Perpetual | 12,825 | 12,825 |
| Soutwest Airlines Co Note Call 6/15/27 | 8,327 | 8,327 |
| Truist Financial Corp 5.1% Perpetual | 13,710 | 13,710 |
| Viacom Inc 6.25% 2/28/57 | 11,226 | 11,226 |
| Vodafone Group 7% 4/4/79 | 12,440 | 12,440 |
| Walgreens Boots Alliance Note 4/15/30 | 7,604 | 7,604 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 532 Abbott Laboratories | 58,249 | 58,249 |
| 174 Abbvie Inc Com | 18,644 | 18,644 |
| 285 Accenture PLC Cls A | 74,445 | 74,445 |
| 962 Adaptive Biotechnologies Corp | 56,883 | 56,883 |
| 142 Addus Homecare Corp | 16,627 | 16,627 |
| 46 Adidas AG ADR | 8,383 | 8,383 |
| 84 Adobe Systems Inc. | 42,010 | 42,010 |
| 300 AGNC Invt Corp Pfd | 7,413 | 7,413 |
| 178 AIA Group ADR | 8,723 | 8,723 |
| 412 Airbus SE | 11,315 | 11,315 |
| 479 Albemarle Corp | 70,662 | 70,662 |
| 193 Alexandria Real Estate Equities | 34,396 | 34,396 |
| 353 Alexion Pharmaceuticals Incl | 55,153 | 55,153 |
| 26 Alibaba Group | 6,051 | 6,051 |
| 84 Alphabet Inc Cap Stk CL A | 147,222 | 147,222 |
| 80 Amadeus IT Group | 5,830 | 5,830 |
| 55 Amazon.Com Inc | 179,131 | 179,131 |
| 796 American Eagle Outfitters | 15,976 | 15,976 |
| 234 American International Group | 8,859 | 8,859 |
| 227 American Water Works Co | 34,838 | 34,838 |
| 431 Ameriprise Financial | 83,756 | 83,756 |
| 660 Ametek | 79,820 | 79,820 |
| 47 Amgen Inc | 10,806 | 10,806 |
| 1,170 Amplify Energy Corp | 1,533 | 1,533 |
| 300 Annaly Capital Management Pfd | 7,677 | 7,677 |
| 5 Anta Sports Products | 1,981 | 1,981 |
| 1,703 Apple Inc | 225,971 | 225,971 |
| 55 Ashtead Group PLC | 10,339 | 10,339 |
| 36 ASML Holdings NV | 17,558 | 17,558 |
| 193 Astrazenca ADR | 9,648 | 9,648 |
| 448 AT&T Inc | 12,884 | 12,884 |
| 500 AT&T Inc Pfd | 13,380 | 13,380 |
| 6,689 Athene Holding LTD | 288,563 | 288,563 |
| 4,991 Athene Holding LTD Class A | 215,312 | 215,312 |
| 220 Avery Dennison Corp | 34,124 | 34,124 |
| 553 Ball Corp | 51,529 | 51,529 |
| 1,813 Bank of America | 54,952 | 54,952 |
| 8 Bank of America Pfd | 12,149 | 12,149 |
| 232 Becton Dickinson & Co | 58,051 | 58,051 |
| 257 Berkshire Hathaway Inc | 59,591 | 59,591 |
| 310 BHP Group Plc | 16,439 | 16,439 |
| 191 Bio-Techne Corp | 60,652 | 60,652 |
| 437 BJS WHSL Club | 16,291 | 16,291 |
| 226 Bristol Meyers Squibb | 14,019 | 14,019 |
| 242 Broadcom Inc | 105,959 | 105,959 |
| 1,697 Brookfield Asset Management Inc. | 70,035 | 70,035 |
| 754 C H Robinson Worldwide Inc | 70,778 | 70,778 |
| 1,262 Cal Maine Foods Inc | 47,375 | 47,375 |
| 267 Capcom Com | 8,663 | 8,663 |
| 525 Capital One Pfd | 13,650 | 13,650 |
| 563 Cargurus Inc. | 17,864 | 17,864 |
| 80 Carlisle Companies Inc. | 12,494 | 12,494 |
| 1,403 Carrolls Restaurant Group Inc | 8,811 | 8,811 |
| 655 Catalent Inc. | 68,166 | 68,166 |
| 205 Cellnex Telecom | 6,160 | 6,160 |
| 583 Celsius Holdings Inc | 29,331 | 29,331 |
| 345 Chart Indutries Inc | 40,638 | 40,638 |
| 87 Chevron Corp | 7,347 | 7,347 |
| 395 Chubb Limited Co | 60,798 | 60,798 |
| 223 Cigna Copr | 46,424 | 46,424 |
| 414 Cisco Sys Inc | 18,527 | 18,527 |
| 159 Citigroup | 9,804 | 9,804 |
| 415 Coca Cola Co | 22,759 | 22,759 |
| 1,620 Comcast Corp | 84,888 | 84,888 |
| 216 Conoco Phillips | 8,638 | 8,638 |
| 5 Constellation Software Inc. | 6,487 | 6,487 |
| 1,077 Continental res Inc | 17,555 | 17,555 |
| 94 Coresite Realty Corp | 11,776 | 11,776 |
| 144 Costco | 54,256 | 54,256 |
| 90 Crown Castle Intl Corp | 14,327 | 14,327 |
| 41 CSL Ltd SPON ADR | 4,480 | 4,480 |
| 316 Cumins Inc. | 71,764 | 71,764 |
| 63 Cummins Inc | 14,307 | 14,307 |
| 163 CVS Health Corp | 11,133 | 11,133 |
| 44 Cyberark Software | 7,110 | 7,110 |
| 514 Daikin Industries | 11,411 | 11,411 |
| 56 Dassaul Systems SPON ADR | 11,384 | 11,384 |
| 107 Digital Rlty Tr Inc. | 14,928 | 14,928 |
| 1,004 Discover Financial Services | 90,892 | 90,892 |
| 409 Disney Walt Co | 74,103 | 74,103 |
| 181 Dollar General | 38,064 | 38,064 |
| 125 Duke Energy Corp | 11,445 | 11,445 |
| 455 Ebix Inc | 17,276 | 17,276 |
| 872 Emerson Electric Co | 70,083 | 70,083 |
| 850 Enbridge Inc. Pfd | 14,663 | 14,663 |
| 80 Entergy Corp | 7,987 | 7,987 |
| 425 Equitable Holdings Inc Pfd | 11,322 | 11,322 |
| 148 Equity Residential SBI | 8,773 | 8,773 |
| 717 Ericsson SPON ADR | 8,568 | 8,568 |
| 193 Estee Lauder Companies | 51,375 | 51,375 |
| 1,506 FAIA Drogasil SA SPON ADR | 7,260 | 7,260 |
| 382 Fidelity National Information Servic | 54,038 | 54,038 |
| 104 First Service Corp | 14,223 | 14,223 |
| 145 Firstcash Inc | 10,156 | 10,156 |
| 79 Fleetcor Technologies Inc Com | 21,554 | 21,554 |
| 321 Focus Financial Partners | 13,964 | 13,964 |
| 499 G III Apparel Group Ltd | 11,846 | 11,846 |
| 99 Garmin Ltd | 11,846 | 11,846 |
| 94 Genmab AS SPON ADS | 3,822 | 3,822 |
| 83 Genuine Parts Co | 8,336 | 8,336 |
| 789 Gilead Sciences Inc | 45,967 | 45,967 |
| 260 GlaxoSmithKline Adr | 9,568 | 9,568 |
| 131 Godaddy Inc. | 10,866 | 10,866 |
| 1,054 Goldman Sachs Group Inc Pfd | 26,197 | 26,197 |
| 358 Green Dot Corp Com | 19,976 | 19,976 |
| 320 Grocery Outlet Holding Corp | 12,560 | 12,560 |
| 320 Guardant Health | 41,242 | 41,242 |
| 60,000 Gulfport Energy | 2,490 | 2,490 |
| 605 Hanes Brands Inc | 8,821 | 8,821 |
| 614 Healthcare Svcs Grp Inc | 17,253 | 17,253 |
| 606 Home Bancshares Inc. | 11,805 | 11,805 |
| 297 Home Depot Inc | 78,889 | 78,889 |
| 212 Honeywell Intl Inc | 45,092 | 45,092 |
| 31 Hoya ADR | 4,285 | 4,285 |
| 399 I3 Vertical S Inc | 13,247 | 13,247 |
| 68 Icon Plc Shs | 13,259 | 13,259 |
| 145 Infineon Technoligies AG SPON | 5,569 | 5,569 |
| 364 Inmode Ltd. | 17,283 | 17,283 |
| 187 Innovative Indl PPTYS Inc. | 34,245 | 34,245 |
| 143 Intelligent Systems Corp | 5,736 | 5,736 |
| 616 Intercontinental Exchange Inc | 71,019 | 71,019 |
| 140 Intercontinental Hotels Group SPON | 9,117 | 9,117 |
| 98 International Business Machines Corp | 12,336 | 12,336 |
| 234 International Paper Co Com | 11,634 | 11,634 |
| 498 Invesco Exchng Traded Fd Tr II | 7,599 | 7,599 |
| 5,890 Ishares Core S&P Midcap ETF | 1,353,699 | 1,353,699 |
| 107 IShares IBoxx Hi Yld ETF | 9,341 | 9,341 |
| 9,410 IShares Iboxx Investment FRA - LQD | 1,299,803 | 1,299,803 |
| 13,320 Ishares MSCI EAFE Index Fund | 971,827 | 971,827 |
| 6,855 Ishares Russell 2000 ETF | 1,343,991 | 1,343,991 |
| 897 IShares Tr MBS ETF | 98,787 | 98,787 |
| 258 IShares Tr Pfd and Income SEC | 9,936 | 9,936 |
| 269 J2 Global Inc. | 26,279 | 26,279 |
| 384 Janus Detroit STR TR Henderson MTG | 20,529 | 20,529 |
| 896 JPMorgan Chase & Co | 113,855 | 113,855 |
| 90 Kimberly Clark Corp | 12,135 | 12,135 |
| 585 Kinder Morgan Inc | 7,997 | 7,997 |
| 175 Koninklijke Philips ADR | 9,480 | 9,480 |
| 176 Lam Research Corp | 83,120 | 83,120 |
| 137 Landstar Systems Inc. | 18,448 | 18,448 |
| 29 Lithia MTRS Inc | 8,487 | 8,487 |
| 465 LKQ Corp | 16,387 | 16,387 |
| 45 Lockheed Martin Corp | 15,974 | 15,974 |
| 128 Lonza Group AG | 8,237 | 8,237 |
| 201 Loreal | 15,287 | 15,287 |
| 21 Lululemon Athletica Inc | 7,309 | 7,309 |
| 71 LVMH Moet Hennessy Lous Vuitton ADR | 8,877 | 8,877 |
| 349 Lyft Inc | 17,146 | 17,146 |
| 83 MacQuarie Group LTD ADR | 8,869 | 8,869 |
| 14 Markel Corp | 14,466 | 14,466 |
| 645 Marriott International Inc | 85,088 | 85,088 |
| 55 McDonalds Corp | 11,802 | 11,802 |
| 6 Mercadolibre Inc. | 10,051 | 10,051 |
| 938 Merck & Co Inc | 76,729 | 76,729 |
| 214 Metlife Inc | 10,047 | 10,047 |
| 269 Microchip Technology Inc | 37,152 | 37,152 |
| 985 Microsoft Corp | 219,084 | 219,084 |
| 556 Mitek Systems Inc. | 9,886 | 9,886 |
| 236 Murata MFG Co | 5,326 | 5,326 |
| 644 Nextera Energy | 49,685 | 49,685 |
| 139 Nextera Energy Partners | 9,320 | 9,320 |
| 384 Norfolk Southern Corp | 91,242 | 91,242 |
| 86 Novartis AG Spon ADR | 8,121 | 8,121 |
| 81 Nvidia Corp | 42,298 | 42,298 |
| 51 Old Dominion Fght Lines Inc | 9,954 | 9,954 |
| 159 Olympus ADR | 3,475 | 3,475 |
| 133 Omnicom Group Inc | 8,295 | 8,295 |
| 552 OOMA | 7,949 | 7,949 |
| 90 Oreilly Automotive Inc | 40,731 | 40,731 |
| 93 Orsted A/S ADR | 6,337 | 6,337 |
| 1,041 Parsley Energy Inc | 14,782 | 14,782 |
| 121 Paychex Inc | 11,275 | 11,275 |
| 228 Paypal | 53,398 | 53,398 |
| 790 Pepsico Inc | 117,156 | 117,156 |
| 285 Pfizer Inc | 10,491 | 10,491 |
| 201 Philip Morris International Inc | 16,641 | 16,641 |
| 1,334 Phillips 66 | 93,300 | 93,300 |
| 10,295 Pimco Active Bond ETF | 1,164,467 | 1,164,467 |
| 157 Pra Health Sciences Inc | 19,694 | 19,694 |
| 493 Price T Rowe Group Inc | 74,635 | 74,635 |
| 142 Procter and Gamble Co | 19,758 | 19,758 |
| 469 Prologis Inc | 46,741 | 46,741 |
| 303 Prosperity Bancshares | 21,016 | 21,016 |
| 88 Q2 Holdings | 11,135 | 11,135 |
| 13,270 Real Estate Select Sector SPDR Fd | 564,304 | 564,304 |
| 171 Roche Holdings | 7,472 | 7,472 |
| 78 Roper Technolgies Inc | 33,625 | 33,625 |
| 66 Ryanair Holdings PLC ADS | 7,259 | 7,259 |
| 189 Ryman Hospitality Pptys Inc | 12,807 | 12,807 |
| 419 Safran SA | 14,861 | 14,861 |
| 123 SalesForce Inc. | 27,371 | 27,371 |
| 212 Schneider Electric SE | 6,137 | 6,137 |
| 116 Semler Scientific Inc | 10,904 | 10,904 |
| 1,467 Shift Technolgies Inc | 12,132 | 12,132 |
| 5 Shopify Inc | 5,660 | 5,660 |
| 55,000 Silverbow Resources Inc | 292,050 | 292,050 |
| 392 Skyworks Solutions Inc | 59,929 | 59,929 |
| 109 Sociedad Quimica Y Minera de SPON AD | 5,351 | 5,351 |
| 131 Sony Sorp SPON ADR | 13,244 | 13,244 |
| 5,240 SPDR S&P Trust | 1,959,131 | 1,959,131 |
| 90 SPDR Ser Tr S&P Biotech ETF | 12,670 | 12,670 |
| 195 Steicycle Inc. Com | 13,519 | 13,519 |
| 203 Sun Life Financial | 9,025 | 9,025 |
| 373 Swatch Group | 5,095 | 5,095 |
| 525 Synchrony Financial Pfd | 14,018 | 14,018 |
| 145 Taiwan Semiconductor Manufacturing S | 15,811 | 15,811 |
| 396 Takeda Pharmaceutical Co | 7,207 | 7,207 |
| 491 TC Financial Corp | 18,177 | 18,177 |
| 139 Teleflex Inc. | 57,208 | 57,208 |
| 109 Tencent Holdings Ltd | 7,928 | 7,928 |
| 592 Texas Instruments Inc | 97,165 | 97,165 |
| 159 Thermo Fisher Scientific | 74,059 | 74,059 |
| 209 Tradeweb Mkts Inc. | 13,052 | 13,052 |
| 330 Trane Technologies | 47,903 | 47,903 |
| 376 Turning PT Brands Inc. | 16,755 | 16,755 |
| 1,454 Twitter | 78,734 | 78,734 |
| 108 United Parcel Svc Inc | 18,187 | 18,187 |
| 68 United Rentals Inc | 15,770 | 15,770 |
| 193 Unitedhealth Group | 67,681 | 67,681 |
| 299 Upland Software | 13,721 | 13,721 |
| 269 Vaneck Vectors ETF TR Fallen Angel | 8,635 | 8,635 |
| 302 Verizon Communications | 17,742 | 17,742 |
| 115 Vestas Wind Sys As | 9,071 | 9,071 |
| 298 Visa Inc | 65,182 | 65,182 |
| 10 Wabtec Corp | 732 | 732 |
| 155 Wal-Mart de Mexica S A De CV SPON AD | 4,349 | 4,349 |
| 325 Webster Financial Corp | 13,699 | 13,699 |
| 2,011 Wells Fargo Co | 60,692 | 60,692 |
| 509 Wells Fargo Co Pfd | 26,871 | 26,871 |
| 443 Western Union Co | 9,719 | 9,719 |
| 10 White Mountains Insuranc Group Ltd | 10,007 | 10,007 |
| 255 World Wrestling Entertainment | 12,253 | 12,253 |
| 110 Worldline | 5,328 | 5,328 |
| 5,453 WTS Amplify Energy Warrant | 131 | 131 |
| 70 Yandex | 4,871 | 4,871 |
| 95 Yatsen Holding LTD SPON ADS | 1,615 | 1,615 |
| 32 Yum China Holdings Inc | 1,827 | 1,827 |
| 122 Zalando SE | 6,796 | 6,796 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 26,753 | 26,753 | 41,829 | |
| Miscellaneous | 1,199,279 | 1,199,279 | 412,108 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AESSF III Private Investors Offshore, LP | FMV | 447,547 | 447,547 |
| AP Alternative Assets Fund LP | FMV | 1,235 | 1,235 |
| AP IX Private Investors Offshore, L.P. | FMV | 746,285 | 746,285 |
| AP VIII Private Inv Offshore (USD), L.P. | FMV | 263,458 | 263,458 |
| BREP VII Private Investors Offshore, LP | FMV | 244,175 | 244,175 |
| BSREP II Private Investors Offshore, LP | FMV | 487,193 | 487,193 |
| CAP II Private Investors Offshore, L.P. | FMV | 2,464 | 2,464 |
| CAP IV Private Investors Offshore, L.P. | FMV | 209,209 | 209,209 |
| CCMP III Private Investors Offshore, LP | FMV | 474,562 | 474,562 |
| Commonfund Cap Co-Investment Opp 2015 LP | FMV | 485,823 | 485,823 |
| Commonfund Cap Gbl Pvt Eqty Ptrs 2014 LP | FMV | 1,025,490 | 1,025,490 |
| Commonfund Cap Secondary Ptrs 2015 LP | FMV | 331,785 | 331,785 |
| Commonfund Capital Secondary Partners II | FMV | 366,499 | 366,499 |
| Commonfund Inst Core Equity Fund LLC | FMV | 6,153,260 | 6,153,260 |
| Commonfund Multi-Strategy Bond Inv LLC | FMV | 1,346,909 | 1,346,909 |
| DFJ Mercury II LP | FMV | 564,957 | 564,957 |
| DFJ Mercury Ventures Partners LP | FMV | 143,774 | 143,774 |
| GS Vintage Fund III Offshore LP | FMV | 6,261 | 6,261 |
| Mezzanine Private Investors Offsh I LP | FMV | 51,123 | 51,123 |
| JPM US RE I&G Finance Corp (Cayman) | FMV | 374,146 | 374,146 |
| KKR 2006 Fund Private Inv Offshore LP | FMV | 124,276 | 124,276 |
| KKR Euro Fd II Pvt Inv Offshore USD LP | FMV | 4,177 | 4,177 |
| McAlister Opportunity Fund 2012 LP | FMV | 181,068 | 181,068 |
| Merritt Capital Offshore Ltd | FMV | 1,114,642 | 1,114,642 |
| MidOcean III Private Inv Offshore LP | FMV | 63,374 | 63,374 |
| Offshore Mezzanine Partners III LP | FMV | 433,515 | 433,515 |
| Platform Partners Capital LLC | FMV | 233,047 | 233,047 |
| QID TelMax LLC | FMV | 95,238 | 95,238 |
| RRG SSP Holdings LLC | FMV | 250,000 | 250,000 |
| SOF X Private Investors Offshore 1 LP | FMV | 152,174 | 152,174 |
| Taconic Offshore Fund 1.5 Ltd | FMV | 2,147,268 | 2,147,268 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 11,401 | 11,401 | ||
| Machinery and Equipment | 1,317 | 1,317 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Royalty interest matter | 5,077 | 5,077 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 3,904 | 1,179 | 2,674 | |
| Investment fees | 1,735 | 1,735 | ||
| K-1 expenses | 112,788 | 100,924 | ||
| Office expenses | 29,071 | 8,781 | 19,915 | |
| Oil & gas expenses | 13,495 | 13,495 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Foreign dividends | 435,787 | 435,787 | |
| Oil and gas royalties | 78,376 | 78,376 | |
| Passthrough K-1 income | 137,425 | 139,356 |
| Description | Amount |
|---|---|
| Unrealized appreciation in value of investments | 3,076,292 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 66,604 | 63,859 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 13,837 | |||
| Foreign tax | 1,747 | 1,747 | ||
| Property tax | 5,437 | 5,437 | ||
| Severance tax | 2,898 | 2,898 |