| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 225,413 | 0 | 86,017 | 139,396 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENT IN MARKETABLE SECURITIES PMA 300418 | 3,167,399 | 3,167,399 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GLOO HOLDINGS, LLC | FMV | 5,123,335 | 5,123,335 |
| BLUE NOTE VENTURES, LP | FMV | 2,267,022 | 2,267,022 |
| SILVERLAKE WATERMAN FUND, LP | FMV | 1,467,190 | 1,467,190 |
| WOLFF INCOME PARTNERS, LP | FMV | 7,166,269 | 7,166,269 |
| LEGACY VENTURE VI, LP | FMV | 1,683,708 | 1,683,708 |
| SILVERLAKE WATERMAN FUND II, LP | FMV | 2,332,669 | 2,332,669 |
| KNOWLEDGE FACTOR | FMV | 244,489 | 244,489 |
| HEADSPACE | FMV | 218,750 | 218,750 |
| INTERAXON | FMV | 138,992 | 138,992 |
| MINDSIGHT MEDIA | FMV | 500,000 | 500,000 |
| EDGEWOOD | FMV | 27,302 | 27,302 |
| SPDR S&P | FMV | 85,223 | 85,223 |
| IVA INTERNATIONAL FUND | FMV | 16,128 | 16,128 |
| LYRICAL US VALUE FUND | FMV | 29,178 | 29,178 |
| EMINDFUL | FMV | 125,017 | 125,017 |
| MEETMINDFUL | FMV | 216,483 | 216,483 |
| INSIGHT NETWORKS | FMV | 250,007 | 250,007 |
| VANGUARD FTSE EMERGING MARKETS | FMV | 9,449 | 9,449 |
| LEGACY VENTURE IX, LP | FMV | 14,132 | 14,132 |
| DFA COMMODITY STRATEGY FUND | FMV | 12,113 | 12,113 |
| OAKMARK INTERNATIONAL FUND | FMV | 14,503 | 14,503 |
| HENNESSY JAPAN FUND | FMV | 10,488 | 10,488 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 54,725 | 0 | 19,055 | 35,670 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| GOBLU INTERNATIONAL NOTE | 191,102 | 191,930 | 191,930 |
| DEPOSITS | 269,083 | 60,544 | 60,544 |
| HAPPIFY NOTE | 55,372 | 55,372 | 55,372 |
| WISDOM LABS NOTE | 227,348 | 227,348 | 227,348 |
| MEET MINDFUL NOTE | 76,011 | 0 | 0 |
| MIND SIGHT MEDIA NOTE | 52,844 | 56,014 | 56,014 |
| SOFTWARE | 110,820 | 121,444 | 121,444 |
| WEBSITE - OP CO | 124,101 | 58,115 | 58,115 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE EXPENSE | 137,631 | 0 | 87,270 | 50,361 |
| BANK FEES | 5,581 | 0 | 3,474 | 2,107 |
| BOOKS, SUBSCRIPTIONS, AND REFERENCES | 73,685 | 0 | 47,042 | 26,643 |
| OFFICE EXPENSES | 487,486 | 0 | 311,898 | 175,588 |
| POSTAGE | 40,324 | 0 | 24,948 | 15,376 |
| PRINTING | 22,160 | 0 | 14,178 | 7,982 |
| TELECOMMUNICATIONS | 169,598 | 0 | 108,510 | 61,088 |
| REPAIRS & MAINTENANCE | 406,300 | 0 | 259,955 | 146,345 |
| UTILITIES | 645,934 | 0 | 413,251 | 232,683 |
| REGISTRATION & LICENSE FEES | 12,566 | 0 | 8,027 | 4,539 |
| INVESTMENT FEES | 26,559 | 26,559 | 26,559 | 0 |
| MARKETING | 1,235,432 | 0 | 790,441 | 444,991 |
| AUTOMOBILE EXPENSE | 32,430 | 0 | 20,749 | 11,681 |
| CONTRACT LABOR | 1,209,102 | 0 | 773,595 | 435,507 |
| OTHER OPERATING EXPENSES | 1,298,071 | 0 | 830,518 | 467,553 |
| COST OF SALES | 3,131,792 | 0 | 2,003,750 | 1,128,042 |
| START-UP EXPENSES | 362,776 | 0 | 232,108 | 130,668 |
| LEGACY VI K-1 PASSTHROUGH PORTFOLIO DEDUCTIONS | 26,559 | 26,559 | 26,559 | 0 |
| LEGACY VI K-1 PASSTHROUGH INTEREST EXPENSE | 50 | 50 | 50 | 0 |
| LEGACY VI K-1 PASSTHROUGH FOREIGN TAX EXPENSE | 1,920 | 1,920 | 1,920 | 0 |
| BLUE NOTE VENTURES K-1 PASSTHROUGH PORTFOLIO DEDUCTIONS | 69,613 | 69,613 | 69,613 | 0 |
| SILVER LAKE K-1 PASSTHROUGH PORTFOLIO DEDUCTION | 11 | 11 | 11 | 0 |
| GLOO HOLDINGS PASSTHROUGH 59(E)(2) EXPENDITURES | 21,485 | 21,485 | 21,485 | 0 |
| GLOO HOLDINGS PASSTHROUGH INTEREST EXPENSE | 625 | 625 | 625 | 0 |
| LEGACY XI K-1 PASSTHROUGH PORTFOLIO DEDUCTIONS | 702 | 702 | 702 | 0 |
| N/D EXPENSES FROM PASSTHROUGH | 8,094 | 0 | 0 | 0 |
| NET RENTAL REAL ESTATE LOSS FROM PASSTHROUGH | 20,465 | 20,465 | 20,465 | 0 |
| ORDINARY LOSS FROM PASSTHROUGH | 691,091 | 691,091 | 691,091 | 0 |
| NET RENTAL REAL ESTATE LOSS FROM PASSTHROUGH - UBTI ADJUSTMENT | 0 | -5,475 | -5,475 | 0 |
| ORDINARY LOSS FROM PASSTHROUGH - UBTI ADJUSTMENT | 0 | -63 | -63 | 0 |
| K-1 AT RISK LOSS LIMITATION | 0 | -711,401 | -711,401 | 0 |
| SCHOLARSHIPS | 96,700 | 0 | 0 | 96,700 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORDINARY INCOME FROM PASSTHROUGH | 446,255 | 446,255 | 446,255 |
| OTHER INCOME FROM PASSTHROUGHS | 200 | 200 | 200 |
| 1231 GAIN FROM PASSTHROUGHS | 323,238 | 323,238 | 323,238 |
| MULTIVERSITY PROGRAM SERVICE REVENUE | 13,787,460 | 13,787,460 |
| Description | Amount |
|---|---|
| ACCRUAL TO CASH ADJUSTMENT | 1,607,304 |
| UNREALIZED GAIN/LOSS | 3,579,164 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX | 89,000 | 244,805 |
| ACCRUED EXPENSES | 162,320 | 532,160 |
| DEFERRED REVENUE | 1,822,149 | 1,274,174 |
| DEFERRED REVENUE - GIFT CARDS | 220,211 | 299,754 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 1,696,919 | 34,628 | 777,853 | 919,067 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 215,061 | 0 | 15,624 | 199,437 |