| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 156,328 | 5,244 | 5,244 | 161,902 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| iShares Core U.S. Aggregate Bond ETF | 9,991,881 | 9,991,881 |
| Doubleline Total Return Bond Fund | 18,676,628 | 18,676,628 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Alphabet / Google Inc Com | 370,752 | 370,752 |
| Amazon | 162,852 | 162,852 |
| American Elec Power | 386,364 | 386,364 |
| Apple Computer | 234,535 | 234,535 |
| BAC Capital TR XIV | 1,660,000 | 1,660,000 |
| Choice Hotels International, Inc. | 97,459,415 | 97,459,415 |
| Citigroup Inc | 237,892 | 237,892 |
| CME Group | 225,168 | 225,168 |
| Cognex Corp Com | 206,122 | 206,122 |
| Cryoport Inc Com | 83,338 | 83,338 |
| CVS Health Corp | 213,928 | 213,928 |
| Daifuku Co LTD NPV | 297,783 | 297,783 |
| Delivery Hero SE NPV | 196,062 | 196,062 |
| Delta Air Lines | 169,115 | 169,115 |
| Dominion Resources Inc | 475,000 | 475,000 |
| Editas Medicine | 89,287 | 89,287 |
| EOG Resources Inc. Com | 163,030 | 163,030 |
| Estee Lauder | 246,283 | 246,283 |
| Fanuc Corp | 238,997 | 238,997 |
| FLIR Systems | 352,840 | 352,840 |
| GMO Quality Fund | 25,533,314 | 25,533,314 |
| Goldman Sachs Capital II | 1,620,000 | 1,620,000 |
| Goldman Sachs Group | 248,180 | 248,180 |
| GrubHub Inc | 155,278 | 155,278 |
| Horizon Discovery | 82,970 | 82,970 |
| Illumina Inc | 415,921 | 415,921 |
| IMPINJ | 348,277 | 348,277 |
| Inditex | 201,361 | 201,361 |
| ING Groep ADR | 210,771 | 210,771 |
| Intellia Therapeutics | 78,707 | 78,707 |
| Inuitive Surgical | 199,853 | 199,853 |
| JPMorgan Chase | 1,432,226 | 1,432,226 |
| LVMH Moet Hennessy ADR | 196,434 | 196,434 |
| MSCI Inc | 213,478 | 213,478 |
| Nestle ADR | 227,377 | 227,377 |
| Nike Cl B | 250,507 | 250,507 |
| Novartis ADR | 357,296 | 357,296 |
| NVIDIA | 77,188 | 77,188 |
| Range Resources Corp | 74,686 | 74,686 |
| Regeneron Pharm | 204,389 | 204,389 |
| Royal Dutch Shell PLC | 260,593 | 260,593 |
| Splunk | 232,889 | 232,889 |
| Square Inc | 141,724 | 141,724 |
| Sumitomo Mitsui Finl Grp | 225,626 | 225,626 |
| Terreno Realty Corp | 316,161 | 316,161 |
| Unilever NV ADR | 285,202 | 285,202 |
| Vanguard Developed Markets Index Fund | 15,642,069 | 15,642,069 |
| Vanguard Total Stock Market Index Fund | 5,562,841 | 5,562,841 |
| Verizon Communications Com | 340,438 | 340,438 |
| Walt Disney Company | 319,076 | 319,076 |
| Wells Fargo & Co | 2,016,500 | 2,016,500 |
| XL Capital LTD | 1,920,000 | 1,920,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Atalaya Asset Income Fund III LP | FMV | 1,793,299 | 1,793,299 |
| Avenue Aviation Opportunities Fund II (Offshore), LP | FMV | 1,770,918 | 1,770,918 |
| Cyrus Opportunities Fund II, Ltd** | FMV | 6,046,841 | 6,046,841 |
| FJ Capital Financial Opportunity Fund, Ltd | FMV | 26,903,871 | 26,903,871 |
| New Energy Capital Infrastructure Credit Fund II, L.P.** | FMV | 62,469 | 62,469 |
| Silver Point Specialty Credit Fund, LP | FMV | 5,149,958 | 5,149,958 |
| TCI Real Estate Partners Fund II, LP | FMV | 5,188,073 | 5,188,073 |
| Fairmont Building, LLC Real Estate | FMV | 989,494 | 989,494 |
| Grain Communications Opportunity Fund II, L.P. | FMV | 309,575 | 309,575 |
| IPI Data Center Partners Fund I, LP | FMV | 3,148,427 | 3,148,427 |
| Rose Affordable Housing Preservation Fund IV, L.P. | FMV | 4,738,924 | 4,738,924 |
| Turner-Agassi Charter School Facilities Fund II, L.P. | FMV | 1,382,686 | 1,382,686 |
| Adams Fund Series LLC-Adage Series | FMV | 35,969,403 | 35,969,403 |
| Ellington Enhanced Income Fund, Ltd | FMV | 10,398,627 | 10,398,627 |
| Generation IM Global Equity Fund, LLC | FMV | 13,902,575 | 13,902,575 |
| Kalorama Separate Account Overlook | FMV | 6,749,279 | 6,749,279 |
| Rock Creek Bainum Family Fnd Hedge Fund | FMV | 119,252,906 | 119,252,906 |
| Wellington Emerging Market Local Equity Composite | FMV | 16,860,531 | 16,860,531 |
| AH Bio Fund II, LP** | FMV | 946,769 | 946,769 |
| Andreesen Horowitz Fund V-Q, LP & AH Parallel Fund V-Q, LP** | FMV | 1,714,659 | 1,714,659 |
| Andreessen Horowitz Fund VI-Q, LP | FMV | 467,500 | 467,500 |
| Bond Capital Fund, LP | FMV | 550,000 | 550,000 |
| Carlyle Partners VII, LP | FMV | 311,072 | 311,072 |
| Clayton Dubilier & Rice X LP | FMV | 963,224 | 963,224 |
| Coatue CT XXI LLC (Meituan Co-Invest) | FMV | 174,847 | 174,847 |
| Coatue Kona III Offshore Feeder Fund L.P. | FMV | 826,715 | 826,715 |
| Foundation Capital IX, L.P. | FMV | 341,762 | 341,762 |
| H Capital V, L.P. | FMV | 502,866 | 502,866 |
| Kleiner Perkins Caufield & Byers XVII, LLC** | FMV | 608,112 | 608,112 |
| KPCB Digital Growth Fund III, LLC** | FMV | 10,900,320 | 10,900,320 |
| Owl Ventures II, L.P. | FMV | 2,015,523 | 2,015,523 |
| Owl Ventures III, L.P. | FMV | 1,481,384 | 1,481,384 |
| Silver Lake Partners V, LP | FMV | 1,083,224 | 1,083,224 |
| Tiger Global Private Investment Partners XI, L.P. | FMV | 2,480,830 | 2,480,830 |
| TPG Growth IV, L.P. | FMV | 370,843 | 370,843 |
| Trustbridge Partners VI L.P.** | FMV | 1,632,177 | 1,632,177 |
| Viking Global Opportunities LP** | FMV | 1,223,551 | 1,223,551 |
| Vista Equity Partners Fund VI, L.P. | FMV | 5,847,362 | 5,847,362 |
| Vista Equity Partners Fund VII, L.P. | FMV | 505,132 | 505,132 |
| Vista Foundation Fund III, L.P. | FMV | 3,172,735 | 3,172,735 |
| YC II** | FMV | 9,677,636 | 9,677,636 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Computer hardware | 311,625 | 306,197 | 5,428 | 5,428 |
| Furniture and equipment | 701,756 | 358,319 | 343,437 | 343,437 |
| Telephone system | 41,973 | 37,682 | 4,291 | 4,291 |
| Computer software | 579,873 | 579,873 | 0 | |
| LHI/Office Expansion | 874,841 | 97,751 | 777,090 | 777,090 |
| Land- Naples, Florida | 874,057 | 0 | 874,057 | 874,057 |
| Bainum Foundation Farm, LLC | 3,465,000 | 0 | 3,465,000 | 3,465,000 |
| LHI/Farm | 50,400 | 7,490 | 42,910 | 42,910 |
| Building Farm LLC | 716,356 | 123,656 | 592,700 | 592,700 |
| Vehicles and farm equipment | 39,175 | 16,028 | 23,147 | 23,147 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 120,071 | 61,407 | 61,407 | 97,920 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Accrued interest/dividend receivable | 464,464 | 380,379 | 380,379 |
| Other receivable | 2,556,394 | 27,564 | 27,564 |
| Federal excise tax receivable | 180,045 | 0 | 0 |
| Investment related receivables and pending purchases | 22,232,227 | 53,566,358 | 53,566,358 |
| Program related investments | 5,400,000 | 955,000 | 955,000 |
| Right to use asset | 2,032,008 | 2,032,008 |
| Description | Amount |
|---|---|
| Unrealized loss on investments | 753,275 |
| Change in FMV of pledge donated assets | 116,993 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Licensing, dues, and subscriptions | 331,848 | 7,422 | 7,422 | 360,198 |
| Scholarships | 564,170 | 0 | 0 | 570,516 |
| Provision for PRI forgiveness | 3,636,915 | 0 | 0 | 0 |
| Office related expenses | 26,795 | 245 | 246 | 38,017 |
| Insurance | 93,981 | 0 | 0 | 89,099 |
| Equipment and maintenance | 130,802 | 0 | 0 | 140,208 |
| Farm expense | 39,886 | 0 | 0 | 44,375 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Partnership K-1 Investments | 20,633 | 20,633 | 20,633 |
| Partnership K-1 Investments UBI | 240,954 | 0 | 0 |
| Note receivable interest | 1,155,857 | 1,155,857 | 1,155,857 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deferred federal excise tax payable | 2,094,731 | 2,220,821 |
| Operating lease liability | 0 | 2,032,008 |
| Investment related payables | 0 | 29,999,897 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting fees | 2,653,072 | 15,226 | 15,226 | 2,555,690 |
| Investment fees K-1 | 2,205,937 | 2,205,937 | 2,205,937 | 0 |
| Investment fees | 795,601 | 795,601 | 795,601 | 0 |
| Partner Agreements | 6,701,890 | 0 | 0 | 7,228,988 |
| Investment fees K-1 UBI | 2,690 | 0 | 0 | 0 |
| Staff recruiting | 210,611 | 0 | 0 | 208,282 |
| 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 | 0 |
| 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 | 0 |
| 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 | 0 |
| 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 | 0 |
| 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 | 0 |
| 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 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal excise tax | 1,353,344 | 0 | 0 | 925,383 |
| Foreign taxes K-1 | 50,397 | 50,397 | 50,397 | 0 |
| Deferred excise taxes | 126,091 | 0 | 0 | 0 |