| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,200 | 220 | 1,760 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MULTIPLAN CORPORATION (COMMON STOCK) | 935,681 | 108,665 |
| INNOVATION TECH INVESTORS, INC (SERIES B COMMON) | 631,173 | 0 |
| VANGUARD EMERGING MARKETS STOCK INDEX ADMIRAL | 1,502,656 | 1,665,122 |
| VANGUARD DEVELOPED MARKETS INDEX ADMIRAL | 4,587,104 | 5,160,663 |
| VANGUARD TOTAL STOCK MARKET INDEX ADMIRAL | 8,611,955 | 12,594,605 |
| FLEXSHARES MORNINGSTAR GLOBAL UPSTREAM NATURAL RESOURCES INDEX FUND | 1,227,770 | 1,068,111 |
| ISHARES GLOBAL INFRASTRUCTURE ETF | 1,233,653 | 1,391,480 |
| VANGUARD SHORT-TERM BOND INDEX ADMIRAL | 1,398,396 | 1,424,800 |
| NORTHERN ULTRA-SHORT FIXED INCOME | 453,886 | 462,894 |
| VANGUARD TOTAL BOND MARKET INDEX ADMIRAL | 4,305,421 | 4,243,072 |
| VANGUARD HIGH-YIELD CORPORATE ADMIRAL | 3,422,888 | 3,567,093 |
| NORTHERN INSTITUTIONAL FUNDS - U.S. GOVERNMENT PORTFOLIO | 88,414 | 88,414 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ROUNDTABLE HEALTHCARE CAPITAL PARTNERS III, LP | FMV | 2,476,855 | 1,819,887 |
| PRUDENTIAL CAPITAL PARTNERS V, LP | FMV | 5,026,705 | 3,470,117 |
| FREEDOM CAPITAL MANAGEMENT, LP | FMV | 6,290,185 | 6,290,185 |
| BDT RYE HOLDINGS, LLC | FMV | 1,963,527 | 2,638,451 |
| BDT CAPITAL PARTNERS ANNEX FUND 1-A, LP | FMV | 1,786,370 | 4,963,393 |
| INNOVATION TECH INVESTORS, INC (SENIOR TERM LOAN) | FMV | 158,898 | 112,909 |
| PARTNERS GROUP CLIENT ACCESS 25 LP | FMV | 7,500 | 291,528 |
| FREEDOM ASSET MANAGEMENT LP, II | FMV | 0 | 56,843 |
| KCC TW INVESTORS, LLC | FMV | 0 | 79,037 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,373 | 0 | 2,373 |
| 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 | 304 | 0 | 304 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BDT CAPITAL PARTNERS ANNEX FUND I-A, LP | 1,025,318 | 294,379 | 0 |
| BDT RYE HOLDINGS, LLC | 0 | -22,369 | 0 |
| FREEDOM ASSET MANAGEMENT, LP II | 0 | 280 | 0 |
| FREEDOM CAPITAL MANAGEMENT, LP | 387,008 | 230,088 | 0 |
| KCC TW INVESTORS, LLC | 0 | -3,366 | 0 |
| PARTNERS GROUP CLIENT ACCESS 25, LP INC. | 0 | 72,257 | 0 |
| PCP V CAYMAN AIV, LP | 0 | -848 | 0 |
| PRUDENTIAL CAPITAL PARTNERS V, LP | 186,354 | 138,367 | 0 |
| ROUNDTABLE HEALTHCARE CAPITAL PARTNERS III, LP | 385,238 | 238,154 | 0 |
| FEDERAL EXCISE TAX REFUND | 23,465 | 23,465 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 468,787 | 229,448 | 235,807 | |
| CUSTODIAL/BANK FEES | 59,765 | 59,265 | 500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 20,000 | 0 | 0 | |
| FOREIGN TAXES | 24,782 | 24,782 | 0 |