| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,315 | 132 | 1,052 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INNOVATION TECH INVESTORS, LLC (SERIES B COMMON) | 631,173 | 0 |
| MULTIPLAN CORPORATION (COMMON STOCK) | 935,681 | 108,665 |
| VANGUARD EMERGING MARKETS STOCK INDEX ADMIRAL | 2,678,049 | 2,964,541 |
| VANGUARD DEVELOPED MARKETS INDEX ADMIRAL | 8,262,551 | 9,330,834 |
| VANGUARD TOTAL STOCK MARKET INDEX ADMIRAL | 15,499,676 | 22,625,066 |
| FLEXSHARES MORNINGSTAR GLOBAL UPSTREAM NATURAL RESOURCES INDEX FUND | 2,175,552 | 1,885,557 |
| ISHARES GLOBAL INFRASTRUCTURE ETF | 2,247,954 | 2,535,565 |
| VANGUARD SHORT-TERM BOND INDEX ADMIRAL | 2,583,026 | 2,631,495 |
| NORTHERN ULTRA-SHORT FIXED INCOME | 759,081 | 773,898 |
| VANGUARD TOTAL BOND MARKET INDEX ADMIRAL | 7,758,557 | 7,638,737 |
| VANGUARD HIGH-YIELD CORPORATE ADMIRAL | 6,131,636 | 6,382,695 |
| NORTHERN INSTITUTIONAL FUNDS - U.S. GOVERNMENT PORTFOLIO | 208,438 | 208,438 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BDT CAPITAL PARTNERS ANNEX FUND I-A, LP | FMV | 3,080,224 | 7,047,092 |
| BDT RYE HOLDINGS, LLC | FMV | 1,963,527 | 2,638,451 |
| FREEDOM CAPITAL MANAGEMENT, LP | FMV | 9,267,516 | 9,267,516 |
| PRUDENTIAL CAPITAL PARTNERS V, LP | FMV | 5,026,705 | 3,470,117 |
| ROUNDTABLE HEALTHCARE CAPITAL PARTNERS III, LP | FMV | 2,476,855 | 1,819,887 |
| INNOVATION TECH INVESTORS, LLC (SENIOR TERM LOAN) | FMV | 158,898 | 112,909 |
| PARTNERS GROUP CLIENT ACCESS 25, LP INC. | FMV | 4,688 | 291,528 |
| 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 |
|---|---|---|---|
| ICCF - NOTE RECEIVABLE | 250,000 | 250,000 | 250,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS | 11 | 0 | 11 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ANNEX I-A SPIRITS, LP | 0 | -2,239 | 0 |
| BDT CAPITAL PARTNERS ANNEX FUND I-A, LP | 1,163,294 | 274,590 | 1,163,294 |
| BDT RYE HOLDINGS, LLC | 0 | -22,370 | 0 |
| FREEDOM ASSET MANAGEMENT LP II | 0 | 280 | 0 |
| FREEDOM CAPITAL MANAGEMENT, LP | 447,781 | 268,210 | 447,781 |
| PARTNERS GROUP CLIENT ACCESS 25, LP INC. | 0 | -848 | 0 |
| PCP V CAYMAN AIV, LP | 0 | 72,257 | 0 |
| PRUDENTIAL CAPITAL PARTNERS V, LP | 186,354 | 138,367 | 186,354 |
| ROUNDTABLE HEALTHCARE CAPITAL PARTNERS III, LP | 385,238 | 238,155 | 385,238 |
| FEDERAL EXCISE TAX REFUND | 22,882 | 22,882 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 553,218 | 362,110 | 188,431 | |
| CONSULTING FEES | 18,570 | 0 | 18,570 | |
| BANK/CUSTODIAL FEES | 106,868 | 106,618 | 250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAX | 29,000 | 0 | 0 | |
| FOREIGN TAXES | 44,568 | 44,568 | 0 |