| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,595 | 260 | 2,076 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MULTIPLAN CORPORATION (COMMON STOCK) | 935,681 | 423,484 |
| INNOVATION TECH INVESTORS, INC (SERIES B COMMON) | 631,173 | 0 |
| VANGUARD EMERGING MARKETS STOCK INDEX ADMIRAL | 1,101,871 | 1,139,986 |
| VANGUARD DEVELOPED MARKETS INDEX ADMIRAL | 4,218,603 | 4,807,849 |
| VANGUARD TOTAL STOCK MARKET INDEX ADMIRAL | 8,454,638 | 10,178,008 |
| FLEXSHARES MORNINGSTAR GLOBAL UPSTREAM NATURAL RESOURCES INDEX FUND | 1,783,199 | 1,777,107 |
| ISHARES GLOBAL INFRASTRUCTURE ETF | 1,230,206 | 1,249,092 |
| VANGUARD SHORT-TERM BOND INDEX ADMIRAL | 1,355,641 | 1,377,866 |
| NORTHERN ULTRA-SHORT FIXED INCOME | 1,111,198 | 1,131,423 |
| VANGUARD TOTAL BOND MARKET INDEX ADMIRAL | 3,458,041 | 3,496,912 |
| VANGUARD HIGH-YIELD CORPORATE ADMIRAL | 3,209,810 | 3,353,617 |
| NORTHERN INSTITUTIONAL FUNDS - U.S. GOVERNMENT PORTFOLIO | 66,348 | 66,348 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ROUNDTABLE HEALTHCARE CAPITAL PARTNERS III, LP | FMV | 4,183,842 | 3,549,813 |
| PRUDENTIAL CAPITAL PARTNERS V, LP | FMV | 5,077,940 | 3,967,237 |
| FREEDOM CAPITAL MANAGEMENT, LP | FMV | 9,161,330 | 9,161,330 |
| BDT RYE HOLDINGS, LLC | FMV | 1,949,777 | 2,790,361 |
| BDT CAPITAL PARTNERS ANNEX FUND 1-A, LP | FMV | 2,725,141 | 7,060,313 |
| INNOVATION TECH INVESTORS, INC (SENIOR TERM LOAN) | FMV | 140,261 | 112,967 |
| PARTNERS GROUP CLIENT ACCESS 25 LP | FMV | 3,750 | 289,653 |
| FREEDOM ASSET MANAGEMENT LP, II | FMV | 0 | 78,682 |
| KCC TW INVESTORS, LLC | FMV | 0 | 82,843 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ICCF HOMES LLC - NOTE RECEIVABLE | 1,000,000 | 1,000,000 | 1,000,000 |
| JOURNEY ACADEMY | 344,000 | 344,000 | 344,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER SERVICES | 424 | 0 | 424 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BDT CAPITAL PARTNERS ANNEX FUND I-A, LP | 374,972 | 45,392 | 0 |
| BDT RYE HOLDINGS, LLC | 0 | 19,582 | 0 |
| FREEDOM ASSET MANAGEMENT, LP II | 0 | 241 | 0 |
| FREEDOM CAPITAL MANAGEMENT, LP | 581,437 | 369,608 | 0 |
| KCC TW INVESTORS, LLC | 0 | -3,700 | 0 |
| PARTNERS GROUP CLIENT ACCESS 25, LP INC. | 0 | -466 | 0 |
| PCP V CAYMAN AIV, LP | 0 | 9,791 | 0 |
| PRUDENTIAL CAPITAL PARTNERS V, LP | 275,488 | 144,479 | 0 |
| ROUNDTABLE HEALTHCARE CAPITAL PARTNERS III, LP | 450,111 | 525,386 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MISC. PAYABLES | 212 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 520,461 | 203,749 | 312,735 | |
| CUSTODIAL/BANK FEES | 6,246 | 5,933 | 313 | |
| CONSULTING/OTHER | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 245,000 | 0 | 0 | |
| FOREIGN TAXES | 16,614 | 16,614 | 0 | |
| STATE INCOME TAXES | 9 | 0 | 0 |