| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES - TOOLE KATZ & ROEMERSMA, LLP | 11,250 | 5,625 | 0 | 5,625 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DFA EMERGING MARKETS SMALL CAP | 201,393 | 362,434 |
| DFA INTERNATIONAL SMALL CAP VALUE | 445,362 | 371,460 |
| DFA SHORT TEM GOVERMENT PORTFOLIO | 1,183,914 | 1,187,498 |
| DFA EMERGING MARKETS VALUE | 135,541 | 221,265 |
| JBG SMITH PROPERTIES REIT | 2,147,904 | 2,327,639 |
| TECKST, INC. | 354,735 | 354,735 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN CONTEGRIA CENTER ROCK FUND I, LLC | 170,605 | 222,752 | 219,017 |
| INVESTMENT IN CONTEGRIA PRELUDE I, LLC | 81,955 | 127,603 | 248,500 |
| INVESTMENT IN CONTEGRIA WARREN EQUITY I, LLC | 133,114 | 278,433 | 580,356 |
| INVESTMENT IN CORDILLERA INVESTMENT FUND II, LP | 117,410 | 345,409 | 404,568 |
| INVESTMENT IN STERLING MEADOW LLC | 538,869 | 612,837 | 612,837 |
| PROGRAM RELATED INVESTMENT LOAN TO MANNA INC | 268,816 | 0 | 0 |
| PROGRAM RELATED INVESTMENT LOAN TO WASHINGTON HOUSING CONSERVANCY INC | 250,000 | 1,500,000 | 1,500,000 |
| INVESTMENT IN CONTEGRIA ACTIVANT III LLC | 63,283 | 117,281 | 485,165 |
| INVESTMENT IN CONTEGRIA TOWER ARCH II, LLC | 2,065 | 43,960 | 65,426 |
| INVESTMENT IN CONTEGRIA CREST ROCK FUND I, LLC | 816 | 56,640 | 56,640 |
| INVESTMENT IN CORDILLERA MEDIA & IP CO-INVESTMENT II, LP | 0 | 273,281 | 281,848 |
| INVESTMENT IN DECLARATION PARTNERS OPPORTUNITY III LP | 0 | 499,992 | 562,839 |
| INVESTMENT IN MISSING MIDDLE | 0 | 25,000 | 25,000 |
| INVESTMENT IN HIDDEN RIDGE | 0 | 182,574 | 182,574 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 191 | 0 | 0 | 191 |
| OTHER EXPENSE | 548 | 548 | 0 | 0 |
| MANAGEMENT FEES | 11,076 | 11,076 | 0 | 0 |
| BANK FEES | 360 | 360 | 0 | 0 |
| EXPENSES FROM PASSTHROUGH ENTITIES | 103,355 | 103,355 | 0 | 0 |
| FOREIGN TAXES PAID | 2,264 | 2,264 | 0 | 0 |
| CONSULTANT EXPENSE | 25,000 | 0 | 0 | 25,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST INCOME FROM PROGRAM-RELATED INVESTMENT | 3,320 | 3,320 | 3,320 |
| INTEREST INCOME FROM CONTEGRIA TOWER ARCH II, LLC | 1 | 1 | 1 |
| INTEREST INCOME FROM CORDILLERA INVESTMENT FUND II, LP | 8,114 | 7,351 | 8,114 |
| NET RRE INCOME FROM STERLING MEADOW LLC | 14,085 | 5,142 | 14,085 |
| PASSTHROUGH LOSS FROM CONTEGRIA WARREN EQUITY I, LLC | -27,233 | -27,233 | |
| PASSTHROUGH LOSS FROM CONTEGRIA TOWER ARCH II, LLC | 6,476 | 6,476 | |
| INTEREST INCOME FROM CONTEGRIA WARREN EQUITY I, LLC | 101 | 101 | |
| INTEREST INCOME FROM STERLING MEADOW LLC | 43 | 43 | 43 |
| INTEREST INCOME FROM CORDILLERA MEDIA & IP CO-INVESTMENT | 11,712 | 11,712 | 11,712 |
| INTEREST INCOME FROM CONTEGRIA CREST ROCK FUND I, LLC | 1 | 1 | 1 |
| INTEREST INCOME FROM CONTEGRIA ACTIVANT III, LLC | 1,046 | 1,046 | 1,046 |
| OTHER INCOME FROM CORDILLERA MEDIA & IP CO-INVESTMENT | -11 | -11 | -11 |
| OTHER INCOME FROM CORDILLERA INVESTMENT FUND II, LP | 5,096 | 5,096 | 5,096 |
| OTHER INCOME FROM CONTEGRIA CENTER ROCK FUND I, LLC | 471 | 471 | 471 |
| PASSTHROUGH LOSS FROM CONTEGRIA CREST ROCK FUND I, LLC | -5,758 | -5,758 | |
| NET RRE INCOME FROM DECLARATION PARTNERS OPPORTUNITY III, LP | -339 | -339 | -339 |
| NET RRE INCOME FROM CORDILLERA INVESTMENT FUND II, LP | -20,814 | -20,814 | -20,814 |
| PASSTHROUGH LOSS FROM CORDILLERA INVESTMENT FUND II, LP | -2,178 | -2,178 | -2,178 |
| OTHER INCOME FROM CHARLES SCHWAB | 24 | 24 | 24 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| TECKST INC | INVESTMENT | 350,000 | 360,279 | 2018-07 | 2021-08 | CONVERTIBLE NOTE | 400.0000000000 % | INVESTMENT | CASH | 360,279 | |
| CONTEGRIA PRIVATE CAPITAL LLC | INVESTMENT | 636,908 | 636,908 | 2018-08 | 2019-11 | 2000.0000000000 % | INVESTMENT | CASH | 636,908 | ||
| TECKST INC | INVESTMENT | 75,000 | 4,615 | 2018-07 | 2020-06 | CONVERTIBLE NOTE | 400.0000000000 % | INVESTMENT | CASH | 4,615 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES - TOOLE KATZ & ROEMERSMA, LLP | 11,980 | 7,130 | 0 | 4,850 |
| Name | Address |
|---|---|
| ROBERT STEWART |
8703 CRANBROOK COURT BETHESDA,MD20817 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PRIOR YEAR TAX PAID IN 2019 | 8,624 | 0 | 0 | 0 |
| 2020 ESTIMATED TAXES PAID | 10,500 | 0 | 0 | 0 |