| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 69,495 | 17,374 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| From Passthrough | 290 | 290 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Pimco Emrg Mkts Bd Fd | 1,879,775 | 1,855,544 |
| Pimco Total Return Fund | 1,957,285 | 2,036,496 |
| Guggenheim Total Refund | 2,081,261 | 2,119,134 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Alphabet Inc Class A | 271,120 | 1,752,640 |
| Alphabet Inc Class C | 631,573 | 3,503,760 |
| American Express Co | 752,266 | 1,209,100 |
| Apple Inc | 848,505 | 5,971,050 |
| Boeing Co | 628,224 | 1,070,300 |
| Cisco Systems Inc | 898,327 | 2,237,500 |
| Comcast Corp | 270,759 | 1,572,000 |
| Exxon Mobil Corporation | 0 | 0 |
| Fifth Third Bancorp | 438,438 | 827,100 |
| Home Depot Inc | 499,733 | 1,062,480 |
| Illumina Inc | 469,211 | 1,110,000 |
| Intel Corp | 679,919 | 1,743,700 |
| Johnson & Johnson | 143,847 | 2,675,460 |
| JP Morgan Chase | 873,400 | 2,795,540 |
| Medtronic PLC | 769,165 | 1,171,400 |
| Merck & Co Inc | 759,000 | 1,963,200 |
| Microsoft Corp | 464,217 | 4,003,560 |
| Northern Trust Corp | 1,119,801 | 2,095,650 |
| Pepsico Inc | 594,850 | 1,483,000 |
| Procter & Gamble | 583,000 | 1,391,400 |
| Verizon Communications | 985,441 | 1,175,000 |
| Visa Inc | 438,907 | 1,312,380 |
| Walmart Stores Inc | 713,612 | 1,441,500 |
| Walt Disney Co | 704,857 | 1,358,850 |
| 1/100 Berkshire Htwy | 983,972 | 1,739,075 |
| 3M Company | 579,750 | 1,310,925 |
| Accenture PLC | 1,037,639 | 1,828,470 |
| CVS Health Corp | 627,973 | 683,000 |
| Dollar General | 592,432 | 1,051,500 |
| Lilly Eli & Co | 722,188 | 2,110,500 |
| United Health Group | 473,445 | 701,360 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| First Eagle Overseas | AT COST | 1,702,358 | 1,980,258 |
| Oakmark Int'l Small Cap Fund | AT COST | 0 | 0 |
| Oppenheimer Developing Mkts | AT COST | 1,335,186 | 2,345,662 |
| Primecap Odyssey Aggr Growth Fd | AT COST | 478,078 | 2,869,634 |
| Starwood PPTY Trust | AT COST | 0 | 0 |
| Private Equity Managers 2011 | AT COST | 0 | 389,652 |
| Vintage V LP | AT COST | 0 | 64,771 |
| Private Equity Managers 2013 | AT COST | 405,015 | 611,458 |
| Private Equity Managers 2012 | AT COST | 490,058 | 551,797 |
| Vintage VI | AT COST | 0 | 248,237 |
| Vintage VII | AT COST | 527,375 | 711,055 |
| Anchorage Illiquid Opportunities III Access Fund | AT COST | 0 | 71,811 |
| Anchorage Illiquid Opportunities IV Access Fund | AT COST | 115,181 | 391,602 |
| Growth and Emerging Markets | AT COST | 760,691 | 969,970 |
| West Street Energy Partners | AT COST | 577,304 | 478,238 |
| Global Atlantic | AT COST | 310,430 | 544,200 |
| Global Atlantic Sub Debentures | AT COST | 100,000 | 103,500 |
| Private Equity Managers (Early Secondaries) | AT COST | 0 | 215,684 |
| Whitehall Street Int'l Real Estate LP 2008 | AT COST | 0 | 78 |
| Broad Street Real Estate Credit Partners II | AT COST | 0 | 61,196 |
| Nantucket Institutional Fund Class A Series 05/04 (10) | AT COST | 3,795,875 | 5,669,143 |
| Commonfund Capital Int'l Partners VI | AT COST | 250,574 | 176,643 |
| Commonfund Capital Int'l Partners VII | AT COST | 287,926 | 338,382 |
| Commonfund Capital Private Equity Partners VII | AT COST | 200,706 | 469,274 |
| Commonfund Capital Private Equity Partners VIII | AT COST | 177,753 | 404,866 |
| Commonfund Capital Venture Partners VIII | AT COST | 139,860 | 324,716 |
| TIFF Realty Opportunity Fund | AT COST | 209,089 | 246,484 |
| TIFF Realty & Resources 2008 | AT COST | 301,889 | 174,025 |
| Deerfield Private Design Fund III | AT COST | 870,926 | 985,892 |
| Deerfield Private Design Fund IV | AT COST | 833,369 | 1,126,717 |
| DFJ Growth 2013 | AT COST | 1,511,304 | 6,568,437 |
| Glynn Emerging Investors | AT COST | 1,653,216 | 2,676,955 |
| Fidelis Investors Offshore LP | AT COST | 427,230 | 490,310 |
| Trek 10: 8% Convertible Note | AT COST | 100,000 | 100,000 |
| Gravity Long-Biased Fund | AT COST | 2,216,811 | 3,942,014 |
| Oaktree Strategic Income Fund | AT COST | 585,931 | 781,074 |
| Anchorage Illiquid Opp Offshore Fund V | AT COST | 268,412 | 509,763 |
| North Haven Infrastructure Partners | AT COST | 702,184 | 721,807 |
| Oaktree Opportunities Fund X | AT COST | 593,948 | 720,940 |
| Agendx (formerly Nandio) | AT COST | 275,000 | 275,000 |
| Templeton Emrg Mkts | AT COST | 0 | 0 |
| Crown Castle Intl | AT COST | 347,568 | 636,760 |
| DFJ Growth III | AT COST | 1,164,612 | 2,258,970 |
| Deerfield Partners LP | AT COST | 1,309,937 | 1,614,833 |
| Elliott International | AT COST | 5,000,000 | 5,733,195 |
| Heartland Ventures Fund | AT COST | 649,733 | 710,947 |
| Mithril II LP | AT COST | 813,373 | 820,173 |
| Ovo Fund II, LLC | AT COST | 244,835 | 303,185 |
| GLC Stabilized Income Fund | AT COST | 931,989 | 2,663,035 |
| Grandview Flats II | AT COST | 203,205 | 250,000 |
| Peate Ventures | AT COST | 1,196,609 | 1,200,000 |
| ND Pit Road | AT COST | 278,850 | 350,000 |
| Riverview SOF III | AT COST | 489,801 | 656,821 |
| DFJ Growth SPX III | AT COST | 701,689 | 858,960 |
| GS Vintage Fund VIII | AT COST | 206,209 | 232,270 |
| Deerfield Healthcare Innov | AT COST | 220,064 | 251,325 |
| GLC Portage Prairie IV | AT COST | 350,000 | 350,000 |
| Banner Ridge Secondary Fund | AT COST | 857,758 | 977,995 |
| American Funds Small Cap Worl | AT COST | 1,017,500 | 1,127,359 |
| GQG Partners Emerging | AT COST | 1,504,022 | 1,675,331 |
| Blackstone REIT | AT COST | 1,500,000 | 1,515,162 |
| Heartland Ventures S3 (KEA) | AT COST | 80,000 | 100,000 |
| DFJ Growth IV | AT COST | 226,546 | 243,523 |
| Data Focus Fund LP | AT COST | 186,055 | 195,500 |
| Invanti | AT COST | 41,345 | 72,000 |
| Avinew fka Driav | AT COST | 404,317 | 404,317 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Leasehold Improvement | 235,952 | 235,952 | 235,952 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ice Miller | 39,908 | 9,977 | 9,977 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Interest Receivable | 58,926 | ||
| Benefit Interests in CRTs | 4,418,675 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Website & Software Expenses | 2,775 | 1,388 | 1,388 | |
| Payroll Processing Fees | 1,176 | 588 | 588 | |
| GS Annual Fee | 3,000 | 3,000 | ||
| GS Wire / Account Fees | 940 | 940 | ||
| Miscellaneous | 660 | 660 | ||
| Insurance | 2,428 | 1,214 | 1,214 | |
| Membership Dues | 375 | 375 | ||
| IN annual filing | 23 | |||
| Other expenses from pass through | 475,572 | 475,572 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Income from pass through | 1,062,190 | 1,093,492 | |
| Class action settlement | 307 | 307 | |
| State tax refund | 1,687 | ||
| Miscellaneous | 553 | 553 |
| Description | Amount |
|---|---|
| US Treasury note - cost basis adjustment | 5,447 |
| 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 | ||
| Indiana Golf Foundation | None | 200,000 | 200,000 | 2020-12 | 2022-01 | Two equal installments | 0 % | To assist in tax-exempt purposes and funding for construction of the learning center | 200,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Walter & Keenan Consulting | 867,083 | 867,083 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 21,439 | 10,720 | 10,719 | |
| GS Vintage Fund Taxes | 949 | 949 | ||
| GS Early Secondaries Fund Taxes | 382 | 382 | ||
| GS Private Equity Fund Taxes | 92 | 93 | ||
| Federal and state Excise Tax | 150,000 | |||
| Tax From Passthrough | 1,409 | 1,409 |