| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax Prep Fees | 4,750 | 2,375 | 2,375 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 114000 Shs Metlife Inc (CUSIP:51956RCA4) | 109,205 | 109,205 |
| 148000 Shs Cheniere Corpus Christi (cusip: 16412XAC9) | 148,339 | 148,339 |
| 218000 Shs Oracle Note (CUSIP:68389XBT1) | 212,101 | 212,101 |
| 109000 Shs Southwest Airlines Note (CUSIP: 844741BJ6) | 109,869 | 109,869 |
| 107000 Shs CVS Health Corp Note (CUSIP: 126650CL2) | 107,002 | 107,002 |
| 112000 Shs Air Lease Corp (CUSIP: 00914AAJ1) | 108,183 | 108,183 |
| 113000 Shs T Mobile USA Note (CUSIP: 87264ABR5) | 108,037 | 108,037 |
| 106000 Shs Crown Castle Note (CUSIP: 22822VAE1) | 103,867 | 103,867 |
| 100000 Shs Verizon Bond (CUSIP: 92343VDY7) | 99,733 | 99,733 |
| 106000 Shs Kraft Heinz note (CUSIP: 50077LBC9) | 104,492 | 104,492 |
| 103000 Shs Phillips 66 Note (CUSIP: 23311VAJ6) | 108,204 | 108,204 |
| 118000 Shs JP Morgan Chase Note (CUSIP: 46647PCP9) | 107,386 | 107,386 |
| 106000 Shs Comcast Corp Note (CUSIP: 20030NCA7) | 102,297 | 102,297 |
| 144000 Shs Campbell Soup Note (CUSIP: 134429BG3) | 142,760 | 142,760 |
| 105000 Shs EQT Corp Note (CUSIP: 26884LAQ2) | 108,052 | 108,052 |
| 110000 Shs General Mtrs Finl Note (CUSIP: 37045XEH5) | 113,173 | 113,173 |
| 104000 Shs McDonalds Corp Note (CUSIP: 58013MFU3) | 107,694 | 107,694 |
| 100000 Shs Advocate Health Bond (CUSIP: 007589AA2) | 98,631 | 98,631 |
| 101000 Shs Occidental Pete Corp Note (CUSIP: 674599EC5) | 108,280 | 108,280 |
| 108000 Shs Parker-Hannifin Corp Note (CUSIP: 701094AN4) | 101,783 | 101,783 |
| 115000 Shs Constellation Brands Note (CUSIP: 21036PBE7) | 108,387 | 108,387 |
| 12000 Shs Cheniere Corpus Christi Note (CUSIP: 16412XAJ4) | 11,390 | 11,390 |
| 115000 Shs Morgan Stanley note (CUSIP: 6174468G7) | 114,244 | 114,244 |
| 103000 Shs Boeing Co Note (CUSIP: 097023CY9) | 105,739 | 105,739 |
| 121000 Shs Diamondback Energy note (CUSIP: 25278XAR0) | 108,566 | 108,566 |
| 196000 Shs BK of America (CUSIP: 06051GJT7) | 166,518 | 166,518 |
| 108000 Shs Walmart Inc Note (CUSIP: 931142FD0) | 107,910 | 107,910 |
| 104000 Shs Johnson & Johnson Note (CUSIP: 478160BJ2) | 107,009 | 107,009 |
| 108000 Shs PNC Finl Svcs Group Note (CUSIP: 693475BM6) | 108,061 | 108,061 |
| 146000 Shs Goldman Sachs Note (CUSIP: 38141GA53) | 162,224 | 162,224 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 61241.585 Shs GLIFX | 935,771 | 935,771 |
| 54755.996 Shs PGINX | 1,242,961 | 1,242,961 |
| 146404.040 Shs EIBIX | 752,517 | 752,517 |
| 162065 Shs IEFA | 11,401,273 | 11,401,273 |
| 96475 Shs IEMG | 4,879,706 | 4,879,706 |
| 8800 Shs VNQI | 374,792 | 374,792 |
| 159367 Shs VTI | 37,805,040 | 37,805,040 |
| 10130 Shs VNQ | 895,087 | 895,087 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Aviator Capital Fund IV | FMV | 313,514 | 313,514 |
| Bow River Real Estate Fund III | FMV | 247,464 | 247,464 |
| SJC Direct Leding Fund IV | FMV | 831,920 | 831,920 |
| Truebridge Capital Partners Fund VI | FMV | 831,048 | 831,048 |
| Truebridge Capital Partners Fund VII - PFIC | FMV | 220,561 | 220,561 |
| Truebridge Capital Partners Fund VIII - PFIC | FMV | 30,000 | 30,000 |
| Benefit Street Partners | FMV | 144,195 | 144,195 |
| Nexus Special Situations Fund | FMV | 242,163 | 242,163 |
| Davis Investment Ventures Fund V-B | FMV | 20,089 | 20,089 |
| Ballentine Private Equity II | FMV | 662,055 | 662,055 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Negative Partership Basis - CB Offshore Technolgy | 0 | -26,347 | -26,347 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MA PC Filing Fee | 500 | 0 | 500 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Income from Passthrough K-1 | -76,937 | -5,065 | -76,937 |
| Description | Amount |
|---|---|
| Unrealized Gains on Securities (net) | 11,355,710 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Advisory Fees | 96,896 | 87,206 | 9,690 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Tax on Dividends | 61,245 | 61,245 | 0 | |
| Excise Tax Payments | 71 | 0 | 0 | |
| State UBI Taxes | 71 | 0 | 0 |