| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 131,369 | 51,234 | 73,316 | |
| ACCOUNTING FEES - RENTAL | 4,688 | 4,688 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DODGE AND COX STOCK FUND | 3,868,510 | 3,868,510 |
| PRIMECAP ODYSSEY GROWTH | 3,832,950 | 3,832,950 |
| CITY OF LONDON EMERGING MARKET GLOBAL FUND | 1,575,185 | 1,575,185 |
| DODGE AND COX INTERNATIONAL STOCK FUND | 2,793,791 | 2,793,791 |
| JOHCM EMERGING MARKET | 1,199,309 | 1,199,309 |
| MORGAN STANLEY INTERNATIONAL STOCK FUND | 2,691,168 | 2,691,168 |
| PIMCO TOTAL RETURN FUND | 2,989,400 | 2,989,400 |
| DOUBLELINE | 3,053,880 | 3,053,880 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FARALLON CAPITAL INSTITUTIONAL PARTNERS, LP | FMV | 137,072 | 137,072 |
| OWL CREEK OVERSEAS FUND, LTD | FMV | 4,333,953 | 4,333,953 |
| GCM LITTLE ARBOR PARTNERS (CAYMAN), LTD | FMV | 52,338 | 52,338 |
| BAY RESOURCE PARTNERS OFFSHORE FUND, LTD | FMV | 22,031 | 22,031 |
| INDABA CAPITAL PARTNERS (CAYMAN), LP | FMV | 3,347,911 | 3,347,911 |
| PASSPORT SPECIAL OPPORTUNITIES FUND, L.P. | FMV | 15,512 | 15,512 |
| TIGER GLOBAL | FMV | 1,438,547 | 1,438,547 |
| RESOURCE CAPITAL FUND IV, L.P. | FMV | 200,508 | 200,508 |
| CERBERUS INSTITUTIONAL PARTNERS, L.P. (SERIES FOUR) | FMV | 54,752 | 54,752 |
| CROSSLINK VENTURES V, L.P. | FMV | 119,162 | 119,162 |
| DODDINGTON EMERGING MARKETS FUND LLC | FMV | 1,441,279 | 1,441,279 |
| ENCAP ENERGY CAPITAL FUND VI, L.P. | FMV | 18,125 | 18,125 |
| ENCAP ENERGY CAPITAL FUND VII | FMV | 29,270 | 29,270 |
| ENCAP ENERGY CAPITAL FUND X LP | FMV | 760,444 | 760,444 |
| GREENSPRING | FMV | 4,219,965 | 4,219,965 |
| HELLMAN & FRIEDMAN CAPITAL PTRS VI | FMV | 810,529 | 810,529 |
| SFW CAPITAL PARTNERS FUND II, LP | FMV | 1,953,451 | 1,953,451 |
| SVERICA CAPITAL PARTNERS IV | FMV | 2,514,318 | 2,514,318 |
| IEC FUND III LP | FMV | 2,565,060 | 2,565,060 |
| PRIME FINANCE CMBS B-PIECE FUND I, LP | FMV | 1,980,867 | 1,980,867 |
| PRIME FINANCE - SHORT DURATION | FMV | 1,188,901 | 1,188,901 |
| SPO PARTNERS II, L.P. | FMV | 1,065 | 1,065 |
| HYDROFARM CO-INVESTMENT FUND, LP | FMV | 5,193,339 | 5,193,339 |
| EPL PRUNEYARD OFFICE INVESTORS LLC | FMV | 494,658 | 494,658 |
| TRI-COUNTY INVESTMENTS LLC | FMV | 7,940,000 | 7,940,000 |
| MF BB2 LLC | FMV | 776,482 | 776,482 |
| SHORENSTEIN INVESTORS EIGHT LLC | FMV | 848,567 | 848,567 |
| SHORENSTEIN INVESTORS NINE LLC | FMV | 83,281 | 83,281 |
| SHORENSTEIN INVESTORS ELEVEN LLC | FMV | 1,502,965 | 1,502,965 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE, FIXTURES, & EQUIPMENT | 136,590 | 33,911 | 102,679 | 102,679 |
| SOFTWARE | 28,295 | 27,691 | 604 | 604 |
| WEBSITE | 65,877 | 63,168 | 2,709 | 2,708 |
| LEASEHOLD IMPROVEMENTS | 233,260 | 6,665 | 226,595 | 226,596 |
| BUILDING & IMPROVEMENTS | 17,403,183 | 9,894,723 | 7,508,460 | 7,508,460 |
| LAND | 3,967,263 | 0 | 3,967,263 | 3,967,263 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 48 | 0 | 3,470 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT DISTRIBUTIONS PENDING SETTLEMENT | 141,753 | 327,800 | 327,800 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PASSTHROUGH DEDUCTIONS | 0 | 731,452 | 0 | |
| SUPPLIES | 2,020 | 0 | 2,022 | |
| INSURANCE | 8,428 | 0 | 12,572 | |
| STAFF DEVELOPMENT | 8,857 | 0 | 8,857 | |
| CUSTODY FEES | 65,516 | 65,516 | 0 | |
| EQUIPMENT RENTAL & MAINTENANCE | 1,500 | 0 | 1,500 | |
| ORGANIZATIONAL EXPENSES | 150 | 0 | 150 | |
| WEB SERVICES | 8,413 | 0 | 8,413 | |
| TELEPHONE | 6,735 | 0 | 6,735 | |
| MEALS & ENTERTAINMENT | 2,404 | 0 | 2,404 | |
| OFFICE EXPENSES | 1,050 | 0 | 1,050 | |
| EVENTS | 1,361 | 0 | 1,361 | |
| MEMBERSHIP DUES | 1,978 | 0 | 1,978 | |
| SMALL EQUIPMENT | 7,611 | 0 | 7,611 | |
| INSURANCE - RENTAL | 21,228 | 21,228 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH INCOME/LOSS | -44,197 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 9,276,756 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITIES | 80,000 | 116,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HR SERVICES | 9,553 | 0 | 9,553 | |
| CONSULTING | 134,506 | 0 | 57,189 | |
| RETIREMENT PLAN ADMINISTRATIVE SERVICES | 6,723 | 0 | 6,723 | |
| ADVISORY | 3,888 | 0 | 3,888 | |
| MANAGEMENT PLATFORM | 156,753 | 0 | 156,753 | |
| DATA SERVICE | 3,250 | 0 | 3,250 | |
| OTHER PROFESSIONAL FEES | 4,413 | 0 | 4,413 | |
| COMPUTER SERVICES | 75,148 | 0 | 75,148 | |
| INVESTMENT MANAGEMENT FEES | 223,873 | 223,873 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CA TAXES AND FEES | 17,155 | 0 | 17,155 | |
| FEDERAL TAXES | 149,000 | 0 | 0 | |
| OTHER TAXES | 421 | 0 | 421 | |
| OTHER TAXES - RENTAL | 3,300 | 3,300 | 0 |