| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,150 | 115 | 920 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MULTIPLAN CORPORATION (COMMON SHARES) | 1,939,411 | 225,233 |
| INNOVATION TECH INVESTORS, LLC (SERIES B COMMON) | 908,890 | 0 |
| VANGUARD EMERGING MARKETS STOCK INDEX ADMIRAL | 2,038,708 | 2,267,761 |
| VANGUARD DEVELOPED MARKETS INDEX ADMIRAL | 6,453,828 | 7,453,449 |
| VANGUARD TOTAL STOCK MARKET INDEX ADMIRAL | 12,365,330 | 18,329,882 |
| FLEXSHARES MORNINGSTAR GLOBAL UPSTREAM NATURAL RESOURCES INDEX FUND | 1,739,035 | 1,508,249 |
| ISHARES GLOBAL INFRASTRUCTURE ETF | 1,667,181 | 1,895,258 |
| VANGUARD SHORT-TERM BOND INDEX ADMIRAL | 1,957,758 | 1,995,719 |
| NORTHERN ULTRA-SHORT FIXED INCOME | 511,493 | 523,297 |
| VANGUARD TOTAL BOND MARKET INDEX ADMIRAL | 6,109,706 | 6,017,436 |
| VANGUARD HIGH-YIELD CORPORATE ADMIRAL | 4,871,068 | 5,082,544 |
| NORTHERN INSTITUTIONAL FUNDS - U.S. GOVERNMENT PORTFOLIO | 278,937 | 278,938 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AEA MEZZANINE FUND III LP | FMV | 544,139 | 55,720 |
| FREEDOM CAPITAL MANAGEMENT, LP | FMV | 186,793 | 186,793 |
| HANCOCK CAPITAL PARTNERS V | FMV | 4,427,047 | 522,179 |
| BDT CAPITAL PARTNERS ANNEX FUND I-A, LP | FMV | 3,920,293 | 8,969,023 |
| BDT RYE HOLDINGS, LLC | FMV | 2,827,479 | 3,799,370 |
| PRUDENTIAL CAPITAL PARTNERS V LP | FMV | 6,702,274 | 4,626,822 |
| ROUNDTABLE HEALTHCARE CAPITAL FUND III LP | FMV | 2,476,855 | 1,819,887 |
| INNOVATION TECH INVESTORS, LLC (SENIOR TERM LOAN) | FMV | 228,813 | 162,589 |
| PARTNERS GROUP CLIENT ACCESS 25, LP INC | FMV | 10,000 | 388,704 |
| KCC TW INVESTORS, LLC | FMV | 0 | 79,037 |
| FREEDOM ASSET MANAGEMENT, LP II | FMV | 0 | 56,843 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RENDE PROGRESS CAPITAL - NOTE RECEIVABLE | 85,383 | 140,383 | 140,383 |
| 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 | 11,434 | 0 | 11,434 | |
| COMPUTER SERVICES & SUPPLIES | 18,033 | 0 | 18,033 | |
| PROGRAM SERVICES | 253,008 | 0 | 253,008 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AEA MEZZANINE FUND III, LP | 0 | -4,612 | 0 |
| ANNEX I-A SPIRITS, LP | 0 | -2,849 | 0 |
| BDT CAPITAL PARTNERS ANNEX FUND I-A, LP | 1,480,556 | 349,404 | 1,480,556 |
| BDT RYE HOLDINGS, LLC | 0 | -32,212 | 0 |
| FREEDOM ASSET MANAGEMENT LP II | 0 | 280 | 0 |
| FREEDOM CAPITAL MANAGEMENT, LP | 202,462 | 124,123 | 202,462 |
| HANCOCK CAPITAL PARTNERS V, LP | 563,370 | -5,218 | 563,370 |
| KCC TW INVESTORS, LLC | 0 | -3,364 | 0 |
| PARTNERS GROUP CLIENT ACCESS 25, LP INC. | 0 | -1,130 | 0 |
| PCP V CAYMAN AIV, LP | 0 | 96,347 | 0 |
| PRUDENTIAL CAPITAL PARTNERS V, LP | 244,260 | 184,489 | 244,260 |
| ROUNDTABLE HEALTHCARE CAPITAL PARTNERS III, LP | 385,238 | 238,156 | 385,238 |
| FEDERAL EXCISE TAX REFUND | 2,409 | 2,409 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 608,581 | 337,620 | 266,239 | |
| CUSTODIAL FEES - TNT | 85,077 | 84,795 | 282 | |
| CONSULTING FEES | 817,837 | 0 | 817,837 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 35,029 | 35,029 | 0 |