| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,165 | 117 | 932 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MULTIPLAN CORPORATION (COMMON SHARES) | 1,939,411 | 877,768 |
| INNOVATION TECH INVESTORS, LLC (SERIES B COMMON) | 908,890 | 0 |
| VANGUARD EMERGING MARKETS STOCK INDEX ADMIRAL | 1,469,542 | 1,528,552 |
| VANGUARD DEVELOPED MARKETS INDEX ADMIRAL | 5,960,465 | 6,982,818 |
| VANGUARD TOTAL STOCK MARKET INDEX ADMIRAL | 12,136,375 | 14,812,825 |
| FLEXSHARES MORNINGSTAR GLOBAL UPSTREAM NATURAL RESOURCES INDEX FUND | 2,493,233 | 2,481,570 |
| ISHARES GLOBAL INFRASTRUCTURE ETF | 1,667,152 | 1,705,986 |
| VANGUARD SHORT-TERM BOND INDEX ADMIRAL | 1,893,072 | 1,925,178 |
| NORTHERN ULTRA-SHORT FIXED INCOME | 1,454,846 | 1,486,039 |
| VANGUARD TOTAL BOND MARKET INDEX ADMIRAL | 4,900,737 | 4,952,016 |
| VANGUARD HIGH-YIELD CORPORATE ADMIRAL | 4,567,465 | 4,778,373 |
| NORTHERN INSTITUTIONAL FUNDS - U.S. GOVERNMENT PORTFOLIO | 243,380 | 243,380 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AEA MEZZANINE FUND III LP | FMV | 544,139 | 65,159 |
| FREEDOM CAPITAL MANAGEMENT, LP | FMV | 6,217,809 | 6,217,809 |
| HANCOCK CAPITAL PARTNERS V | FMV | 4,774,576 | 1,527,391 |
| BDT CAPITAL PARTNERS ANNEX FUND I-A, LP | FMV | 5,095,282 | 11,725,130 |
| BDT RYE HOLDINGS, LLC | FMV | 2,807,679 | 4,018,120 |
| PRUDENTIAL CAPITAL PARTNERS V LP | FMV | 6,770,586 | 5,289,650 |
| ROUNDTABLE HEALTHCARE CAPITAL FUND III LP | FMV | 4,183,842 | 3,549,813 |
| INNOVATION TECH INVESTORS, LLC (SENIOR TERM LOAN) | FMV | 201,976 | 162,673 |
| KCC INVESTORS, LLC | FMV | 0 | 78,682 |
| FREEDOM ASSET MANAGEMENT, LP II | FMV | 0 | 82,843 |
| PARTNERS GROUP CLIENT ACCESS 25, LP INC | FMV | 5,000 | 386,204 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RENDE PROGRESS CAPITAL - NOTE RECEIVABLE | 72,375 | 85,383 | 85,383 |
| ICCF HOMES LLC - NOTE RECEIVABLE | 250,000 | 250,000 | 250,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| POSTAGE & STATIONERY | 14,946 | 0 | 14,946 | |
| COMPUTER SERVICES & SUPPLIES | 44,783 | 0 | 44,783 | |
| HONORARIUMS | 15,527 | 0 | 15,527 | |
| PROGRAM SERVICES | 244,654 | 0 | 244,654 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AEA MEZZANINE FUND III, LP | 75,151 | -502 | 75,151 |
| ANNEX I-A SPIRITS, LP | 0 | 7,615 | 0 |
| BDT CAPITAL PARTNERS ANNEX FUND I-A, LP | 477,237 | 37,958 | 477,237 |
| BDT RYE HOLDINGS, LLC | 0 | 28,199 | 0 |
| FREEDOM ASSET MANAGEMENT LP II | 0 | 241 | 0 |
| FREEDOM CAPITAL MANAGEMENT, LP | 353,777 | 222,657 | 353,777 |
| HANCOCK CAPITAL PARTNERS V, LP | 17,533 | -26,372 | 17,533 |
| KCC TW INVESTORS, LLC | 0 | -3,701 | 0 |
| PARTNERS GROUP CLIENT ACCESS 25, LP INC. | 0 | -622 | 0 |
| PCP V CAYMAN AIV, LP | 0 | 13,053 | 0 |
| PRUDENTIAL CAPITAL PARTNERS V, LP | 367,317 | 192,639 | 367,317 |
| ROUNDTABLE HEALTHCARE CAPITAL PARTNERS III, LP | 450,111 | 525,387 | 450,111 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| MISC. PAYABLES | 14,772 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 765,556 | 334,386 | 425,866 | |
| CUSTODIAL FEES - TNT | 9,683 | 9,321 | 362 | |
| CONSULTING FEES | 508,263 | 0 | 508,263 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 305,000 | 0 | 0 | |
| FOREIGN TAXES | 24,084 | 24,084 | 0 |