| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 111,186 | 0 | 0 | 108,382 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Choice Hotels International, Inc. | 111,345,782 | 111,345,782 |
| GMO Qual FD III | 22,379,806 | 22,379,806 |
| MFO Vanguard Instl Total Index | 12,167,422 | 12,167,422 |
| Bac Cap TR XIII | 1,762,500 | 1,762,500 |
| Dominion Res Inc VA | 483,750 | 483,750 |
| Enbridge Energy Partners LP | 998,750 | 998,750 |
| Goldman Sachs Cap II | 1,681,200 | 1,681,200 |
| JPMorgan Chase & Fltg | 2,015,000 | 2,015,000 |
| Wells Fargo & Co | 2,026,250 | 2,026,250 |
| XL Group PLC | 1,965,000 | 1,965,000 |
| Alphabet Inc. | 503,158 | 503,158 |
| Amer Elec PWR Co | 304,007 | 304,007 |
| Apple Inc. | 296,546 | 296,546 |
| Amazon | 146,183 | 146,183 |
| Citigroup Inc Com | 246,935 | 246,935 |
| CME Group | 267,681 | 267,681 |
| Cognex Corp | 191,645 | 191,645 |
| CVS Health Corp | 204,826 | 204,826 |
| Delta Air Lines Inc. | 194,246 | 194,246 |
| Editas Medicine Inc. | 65,139 | 65,139 |
| EOG Resources Inc. | 205,807 | 205,807 |
| Estee Lauder | 352,302 | 352,302 |
| FLIR System Inc. | 338,948 | 338,948 |
| Goldman Sachs Group | 299,534 | 299,534 |
| Grubhub Inc. | 152,224 | 152,224 |
| Illumina Inc. | 421,169 | 421,169 |
| Impinj Inc. | 294,306 | 294,306 |
| Intellia Therapeutics Inc. | 74,638 | 74,638 |
| Intuitive Surgical Inc. | 182,301 | 182,301 |
| Nike Inc. | 352,584 | 352,584 |
| Nvidia Corp | 111,343 | 111,343 |
| Range Res Corp | 167,969 | 167,969 |
| Foundation Medicine Inc | 265,335 | 265,335 |
| Regeneron Pharmaceuticals Inc. | 164,560 | 164,560 |
| Square Inc. | 110,890 | 110,890 |
| Splunk Inc. | 119,923 | 119,923 |
| Terreno Realty Corp | 262,748 | 262,748 |
| Tiffany & Co | 114,492 | 114,492 |
| Verizon Communications | 332,650 | 332,650 |
| Walt Disney Co | 239,491 | 239,491 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Rock Creek Bainum Family Fnd. Hedge Fund | FMV | 100,144,277 | 100,144,277 |
| Turner-Agassi Charter School Facilities Fund II LP RE | FMV | 1,173,026 | 1,173,026 |
| IPI Data Center Partners Fund I, LP | FMV | 1,821,764 | 1,821,764 |
| Rose Affordable Housing Preservation Fund IV, LP | FMV | 3,653,134 | 3,653,134 |
| Fairmont Building LLC Real Estate | FMV | 44,886,993 | 44,886,993 |
| MFO Doubleline total Return Bond | FMV | 8,156,399 | 8,156,399 |
| MFO Eaton Vance Mutual Fds | FMV | 9,213,903 | 9,213,903 |
| Financial Opportunistic Fund Ltd. | FMV | 42,067,000 | 42,067,000 |
| Atalaya Asset Income Fund III LP | FMV | 2,682,890 | 2,682,890 |
| Avenue Aviation Opportunities Fund II | FMV | 2,497,802 | 2,497,802 |
| Silver Point Specialty CreditFund LP | FMV | 3,604,837 | 3,604,837 |
| TCI Real Estate Partners Fund II | FMV | 3,929,999 | 3,929,999 |
| Venture Capital and Partnership Private Equities | FMV | 18,275,099 | 18,275,099 |
| MFO Vanguard Developed Markets-International Equities | FMV | 21,940,304 | 21,940,304 |
| Adams Fund Series LLC | FMV | 29,836,235 | 29,836,235 |
| Wellington Emerging Markets | FMV | 16,606,613 | 16,606,613 |
| Kalorama | FMV | 6,523,986 | 6,523,986 |
| Generation IM Global Equity Fund, LLC | FMV | 12,415,524 | 12,415,524 |
| MFC Emerging Mkts Index | FMV | 7,653,334 | 7,653,334 |
| Bpost Sa/NV NPV | FMV | 54,547 | 54,547 |
| Daifuku Co | FMV | 211,619 | 211,619 |
| Fanuc Corp | FMV | 229,457 | 229,457 |
| Hiroshima Bank NPV | FMV | 197,291 | 197,291 |
| ADR LVMH Moet Hennessy | FMV | 247,763 | 247,763 |
| Sumitomo Mitsui Financial Group | FMV | 156,018 | 156,018 |
| ADR Ing Groep NV | FMV | 206,179 | 206,179 |
| ADR Unilever NV | FMV | 249,068 | 249,068 |
| ADR Novartis AG | FMV | 224,505 | 224,505 |
| ADR Royal Dutch Shell PLC | FMV | 244,104 | 244,104 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Computer hardware | 307,928 | 292,175 | 15,753 | 15,753 |
| Furniture and equipment | 427,996 | 227,295 | 200,701 | 200,701 |
| Telephone system | 41,973 | 32,765 | 9,208 | 9,208 |
| Computer software | 579,873 | 577,717 | 2,156 | 2,156 |
| LHI/Office Expansion | 841,891 | 71,908 | 769,983 | 769,983 |
| Land- Naples, Florida | 874,057 | 0 | 874,057 | 874,057 |
| Fairmont Building, LLC | 3,135,847 | 0 | 3,135,847 | 3,135,847 |
| Bainum Foundation Farm, LLC | 4,543,456 | 146,290 | 4,397,166 | 4,397,166 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 184,962 | 0 | 0 | 169,606 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Accrued interest/dividend receivable | 542,766 | 464,464 | 464,464 |
| Bequest receivable | 3,207,170 | 2,556,394 | 2,556,394 |
| Federal excise tax receivable | 257,885 | 180,045 | 180,045 |
| Investment related receivables and pending purchases | 10,561,203 | 22,232,227 | 22,232,227 |
| Program related investments | 6,246,505 | 5,400,000 | 5,400,000 |
| Description | Amount |
|---|---|
| Change in FMV of pledge donated assets | 650,776 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank fees | 14,205 | 12,213 | 12,213 | 1,992 |
| Licensing and subscription | 263,724 | 6,946 | 6,946 | 299,400 |
| Insurance | 97,381 | 0 | 0 | 96,171 |
| Office related expenses | 21,076 | 72 | 72 | 19,820 |
| Student expenses | 79,290 | 0 | 0 | 29,195 |
| School Enhancement Contracts | 42,926 | 0 | 0 | 42,926 |
| Farming expenses | 153,621 | 0 | 0 | 149,405 |
| Equipment and maintenance | 49,801 | 0 | 0 | 49,691 |
| Scholarships | 946,454 | 0 | 0 | 942,506 |
| PRI loan discount and loss reserve | 6,346,505 | 0 | 0 | 0 |
| Allocation fees | 0 | 201,071 | 201,071 | -201,071 |
| Telephone | 15,124 | 0 | 0 | 15,063 |
| Recruiting | 6,146 | 0 | 0 | 6,193 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Partnership K-1 Investments | 496,439 | 496,439 | 496,439 |
| Partnership K-1 Investments UBI | 108,532 | 0 | 0 |
| Description | Amount |
|---|---|
| Unrealized gain on investments | 31,857,816 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deferred federal excise tax payable | 1,375,800 | 2,094,731 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting | 2,541,289 | 12,949 | 12,949 | 2,488,304 |
| Investment fees K-1 | 1,386,658 | 1,386,658 | 1,386,658 | 0 |
| Investment fees | 590,423 | 590,423 | 590,423 | 0 |
| Partner Agreements | 5,045,098 | 0 | 0 | 4,141,916 |
| Investment Fees K-1 UBI | 4,901 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Borrower's Name | Stewart W Bainum Jr |
| Borrower's Title | |
| Original Amount of Loan | 17267698 |
| Balance Due | 17655924 |
| Date of Note | 2014-09 |
| Maturity Date | 2023-09 |
| Repayment Terms | Annual interest payments, balloon payment at maturity |
| Interest Rate | 2.860000000000 |
| Security Provided by Borrower | Personal guarantee |
| Purpose of Loan | Purchase of estate assets under exception provisions in 53.4941(d)-3 |
| Description of Lender Consideration | Estate assets |
| Consideration FMV | 17655924 |
| Item No. | 2 |
|---|---|
| Borrower's Name | Scott A Renschler |
| Borrower's Title | |
| Original Amount of Loan | 1165050 |
| Balance Due | 1191243 |
| Date of Note | 2014-09 |
| Maturity Date | 2023-09 |
| Repayment Terms | Annual interest payments, balloon payment at maturity |
| Interest Rate | 2.860000000000 |
| Security Provided by Borrower | Personal guarantee |
| Purpose of Loan | Purchase of estate assets under exception provisions in 53.4941(d)-3 |
| Description of Lender Consideration | Estate assets |
| Consideration FMV | 1191243 |
| Item No. | 3 |
|---|---|
| Borrower's Name | Bruce D Bainum |
| Borrower's Title | |
| Original Amount of Loan | 17449670 |
| Balance Due | 17680273 |
| Date of Note | 2015-01 |
| Maturity Date | 2024-01 |
| Repayment Terms | Annual interest payments, balloon payment at maturity |
| Interest Rate | 2.750000000000 |
| Security Provided by Borrower | Personal guarantee |
| Purpose of Loan | Purchase of estate assets under exception provisions in 53.4941(d)-3 |
| Description of Lender Consideration | Estate assets |
| Consideration FMV | 17680273 |
| Item No. | 4 |
|---|---|
| Borrower's Name | Todd Renschler |
| Borrower's Title | |
| Original Amount of Loan | 540900 |
| Balance Due | 548007 |
| Date of Note | 2015-01 |
| Maturity Date | 2024-01 |
| Repayment Terms | Annual interest payments, balloon payment at maturity |
| Interest Rate | 2.750000000000 |
| Security Provided by Borrower | Personal guarantee |
| Purpose of Loan | Purchase of estate assets under exception provisions in 53.4941(d)-3 |
| Description of Lender Consideration | Estate assets |
| Consideration FMV | 548007 |
| Item No. | 5 |
|---|---|
| Borrower's Name | Brian B Bainum |
| Borrower's Title | |
| Original Amount of Loan | 513855 |
| Balance Due | 520606 |
| Date of Note | 2015-01 |
| Maturity Date | 2024-01 |
| Repayment Terms | Annual interest payments, balloon payment at maturity |
| Interest Rate | 2.750000000000 |
| Security Provided by Borrower | Personal guarantee |
| Purpose of Loan | Purchase of estate assets under exception provisions in 53.4941(d)-3 |
| Description of Lender Consideration | Estate assets |
| Consideration FMV | 520606 |
| Item No. | 6 |
|---|---|
| Borrower's Name | Dinwiddie Farms LLC |
| Borrower's Title | |
| Original Amount of Loan | 4356674 |
| Balance Due | 4413916 |
| Date of Note | 2015-01 |
| Maturity Date | 2024-01 |
| Repayment Terms | Annual interest payments, balloon payment at maturity |
| Interest Rate | 2.750000000000 |
| Security Provided by Borrower | Corporate obligation |
| Purpose of Loan | Purchase of estate assets under exception provisions in 53.4941(d)-3 |
| Description of Lender Consideration | Estate assets |
| Consideration FMV | 4413916 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal excise tax | 578,727 | 0 | 0 | 500,887 |
| Foreign taxes K-1 | 60,734 | 60,734 | 60,734 | 0 |
| Deferred excise taxes | 718,931 | 0 | 0 | 0 |