| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 54,169 | 10,000 | 0 | 44,169 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PGIM HIGH YIELD FUND CLASS Q #1067 - 671321 SHS | 3,028,569 | 3,028,569 |
| PIMCO INCOME FUND CLASS INS #1821 - 378781 SH | 3,920,386 | 3,920,386 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ARROWSTREET INTL EQUITY EAFE TRUST FUND - 111299 SHS | 13,216,490 | 13,216,490 |
| ARTISAN INTERNATIONAL FUND #661 - 191095 SHS | 4,569,085 | 4,569,085 |
| ARTISAN INTERNATIONAL VALUE FUND #1672 - 120007 SHS | 4,631,072 | 4,631,072 |
| BLACKROCK ADVANTAGE EMERGING MARKETS FUND CLASS K #2015 - 851406 SHS | 7,611,568 | 7,611,568 |
| FIDELITY 500 INDEX FUND CLASS AI #2328 - 166118 SHS | 22,113,685 | 22,113,685 |
| PRUDENTIAL CORE FIXED INCOME - 2359574 SHS | 7,481,281 | 7,481,281 |
| STATE STREET LONG U.S. TREASURY INDEX - 393834 SHS | 5,768,088 | 5,768,088 |
| WELLINGTON TRUST CO NATL ASSOC. MULTIPLE COMMON TRUST - 308583 SHS | 6,082,163 | 6,082,163 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ANCHORAGE STRUCTURED CREDIT FUND LP - 1724700 SHS | FMV | 2,623,110 | 2,623,110 |
| ARES PATHFINDER FUND (OFFSHORE) LP - 2145121 SHS | FMV | 2,398,091 | 2,398,091 |
| DYAL IV OFFSHORE INVESTORS LP - 2997232 SHS | FMV | 4,295,036 | 4,295,036 |
| H.I.G. MIDDLE MARKET LBO FUND III L.P. - 959549 SHS | FMV | 1,082,249 | 1,082,249 |
| HELLMAN & FRIEDMAN CAPITAL PARTNERS X L.P. - 1353359 SHS | FMV | 1,217,090 | 1,217,090 |
| HILDENE OPPORTUNITIES OFFSHORE FUND SERIES-48 LTD - 5000 SHS | FMV | 5,615,784 | 5,615,784 |
| HOLDBACK - HILDENE - 244507 SHS | FMV | 244,507 | 244,507 |
| HOLDBACK - SABA - 155662 SHS | FMV | 155,662 | 155,662 |
| MARATHON EMERGING MARKETS BOND OFFSHORE FUND LTD - 4000 SHS | FMV | 4,177,891 | 4,177,891 |
| PACIFIC ASSET MANAGEMENT BANK LOAN FUND LP - 3200000 SHS | FMV | 3,243,932 | 3,243,932 |
| PRIMA MORTGAGE INVESTMENT TRUST LLC - 1126685 SHS | FMV | 3,872,817 | 3,872,817 |
| PRIVATE EQUITY PARTNERS IX OFFSHORE LP - 1842264 SHS | FMV | 378,800 | 378,800 |
| ROSE AFFORDABLE HOUSING PRESERVATION FUND V REIT LP - 1816595 SHS | FMV | 2,026,685 | 2,026,685 |
| SABA CAPITAL CEF OPPORTUNITIES 1 OFFSHORE LTD - 53 SHS | FMV | 53 | 53 |
| SCULPTOR REAL ESTATE PARALLEL FUND B, IV L.P. - 960527 SHS | FMV | 879,426 | 879,426 |
| WARBURG PINCUS GLOBAL GROWTH L.P. - 2638500 SHS | FMV | 3,496,914 | 3,496,914 |
| WHITEHORSE LIQUIDITY PARTNERS (OFFSHORE) II LP - 3506915 SHS | FMV | 5,330,553 | 5,330,553 |
| U.S. TRUST MCT INVESTMENTS | FMV | 2 | 2 |
| LYCEUM, INC. LLC | FMV | 1 | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,752 | 0 | 0 | 3,752 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 71,965 | 60,821 | 60,821 |
| RIGHT-OF-USE ASSETS | 30,667 | 30,667 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 19,821,721 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 17,935 | 0 | 2,500 | 15,435 |
| OTHER EXPENSES | 15,779 | 0 | 0 | 15,779 |
| MEMBERSHIP DUES | 27,269 | 0 | 0 | 27,269 |
| EXCESS CHARITABLE PROGRAM EXPENSES | 0 | 0 | -430,732 | 430,732 |
| LYCEUM OTHER EXPENSES | 390,717 | 0 | 390,717 | 0 |
| FIREBOX OTHER EXPENSES | 108,305 | 0 | 108,305 | 0 |
| DEPRECIATION RECLASS FOR FIREBOX & LYCEUM | -121,278 | 0 | -100,081 | -100,081 |
| LOSS ON SALE OF ASSETS | 245,006 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | 0 | -153,480 | 0 |
| OTHER INCOME | 125,000 | 125,000 | |
| DEVELOPER FEE | 29,019 | 29,019 | |
| FIREBOX COGS | -33,362 | -33,362 | -33,362 |
| EXCISE TAXES | 248,000 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAXES | 365,615 | 90,115 |
| OPERATING LEASE LIABILITY | 0 | 30,994 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CAPITAL FOR CHANGE | NONE | 105,000 | 105,000 | 2013-10 | 2023-11 | 300.0000000000 % | UNSECURED | COMMUNITY LOAN POOL - BELOW MKT RATE LOANS (5 YR EXT) | 0 | ||
| NEIGHBORWORKS NEW HORIZONS | NONE | 300,000 | 300,000 | 2019-07 | 2022-07 | 0 % | UNSECURED | ACQUISITION & PREDEVELOPMENT ACTIVITIES | 0 | ||
| BILLINGS FORGE LP | NONE | 2,108,500 | 2,108,500 | 2015-11 | 2055-11 | 257.0000000000 % | UNSECURED | NOTE RECEIVED AS PART OF SALE OF PROPERTY | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 513,885 | 513,885 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 112,906 | 0 | 0 | 112,906 |
| PERC EXPENSES | 1,056,393 | 0 | 0 | 1,056,393 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALT INVESTMENT TAX | 18,070 | 18,070 | 0 | 0 |
| FOREIGN TAXES | 0 | 104,500 | 0 | 0 |