| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SPELL CAPITAL MEZZANINE PTRS | 438,414 | 422,643 |
| SPELL CAPITAL MEZZANINE PTRS II | 632,251 | 697,829 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TCW CONCENTRATED CORE EQUITY | 330 | 330 |
| RIVERBRIDGE SMID | 1,465,560 | 2,040,858 |
| SCHWAB CORPORATION | 6,702,076 | 5,879,918 |
| STC GLOBAL CORE EQ LLC | 1,149,063 | 3,015,289 |
| STC INTERNATIONAL EQUITY LLC | 1,747,013 | 1,819,246 |
| SCHWAB FIXED INCOME | 810,558 | 744,298 |
| NORTHCOAST MEZZANINE SBIC III, LP | 196,877 | 193,937 |
| SCHWAB NUVEEN | 643,648 | 526,159 |
| Description | Amount |
|---|---|
| OTHER ADJUSTMENT | 11,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXP | 73,723 | 14,745 | 58,978 | |
| EIDE BAILLY AUDIT FEES | 10,400 | 2,080 | 8,320 | |
| PASS-THROUGH CHARITABLE DONATIONS | 35 | 35 | 0 | |
| NON-DEDUCTIBLE EXPENSES | 1,877 | 0 | 0 | |
| OTHER PORTFOLIO - PARTNERSHIP LOSS | 49,460 | 49,460 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 1,500 | 1,500 | 1,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SAWMILL PRIVATE MANAGEMENT, INC | 85,200 | 0 | 85,200 | |
| INVESTMENT MANAGEMENT FEES | 100,379 | 100,379 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX PAID | 9,710 | 9,710 | 0 | |
| FEDERAL TAX PAID | 26,750 | 0 | 0 | |
| STATE TAX PAID | 1,525 | 0 | 25 |