| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 101,328 | 0 | 0 | 101,328 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUINIX INC | 6,416,193 | 6,416,193 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GLOO HOLDINGS, LLC | FMV | 8,000,000 | 8,000,000 |
| BLUE NOTE VENTURES, LP | FMV | 3,841,948 | 3,841,948 |
| SILVERLAKE WATERMAN FUND, LP | FMV | 917,959 | 917,959 |
| LEGACY VENTURE VI, LP | FMV | 2,677,029 | 2,677,029 |
| SILVERLAKE WATERMAN FUND II, LP | FMV | 2,857,722 | 2,857,722 |
| KNOWLEDGE FACTOR | FMV | 244,489 | 244,489 |
| HEADSPACE | FMV | 4,138,750 | 4,138,750 |
| INTERAXON | FMV | 138,992 | 138,992 |
| MINDSIGHT MEDIA | FMV | 991,666 | 991,666 |
| EDGEWOOD | FMV | 38,128 | 38,128 |
| SPDR S&P | FMV | 105,434 | 105,434 |
| EMINDFUL | FMV | 125,017 | 125,017 |
| MEETMINDFUL | FMV | 238,617 | 238,617 |
| INSIGHT NETWORKS | FMV | 375,284 | 375,284 |
| MINDSIGHT SAFE | FMV | 170,000 | 170,000 |
| LEGACY VENTURE IX, LP | FMV | 244,809 | 244,809 |
| FIREBRAND VENTURES II | FMV | 526,314 | 526,314 |
| HENNESSY JAPAN FUND | FMV | 15,666 | 15,666 |
| INVESCO ETF S&P 500 | FMV | 30,099 | 30,099 |
| VANGUARD FTSE ALL WORLD | FMV | 33,557 | 33,557 |
| VANGUARD FTSE EMERGING MARKETS | FMV | 18,040 | 18,040 |
| ARTISAN FOCUS FUND | FMV | 33,492 | 33,492 |
| VANECK VECTORS ETF | FMV | 10,086 | 10,086 |
| SPYGLASS GROWTH FUND | FMV | 10,857 | 10,857 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 46,475 | 0 | 6,684 | 39,791 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| GOBLU INTERNATIONAL NOTE | 191,930 | 191,930 | 191,930 |
| DEPOSITS | -11,126 | 0 | 0 |
| HAPPIFY NOTE | 55,372 | 364,337 | 364,337 |
| WISDOM LABS NOTE | 227,348 | 227,348 | 227,348 |
| MIND SIGHT MEDIA NOTE | 59,375 | 50,000 | 50,000 |
| SOFTWARE | 121,444 | 121,444 | 121,444 |
| WEBSITE - OP CO | -7,872 | 0 | 0 |
| EMINDFUL NOTE | 15,628 | 23,214 | 23,214 |
| INTEREST ACCRUED ON NOTES RECEIVABLE | 0 | 9,375 | 9,375 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE EXPENSE | 172,746 | 0 | 44,367 | 128,379 |
| BANK FEES | 6,329 | 0 | 1,539 | 4,790 |
| BOOKS, SUBSCRIPTIONS, AND REFERENCES | 52,471 | 0 | 13,097 | 39,374 |
| OFFICE EXPENSES | 92,857 | 0 | 22,343 | 70,514 |
| POSTAGE | 3,807 | 0 | 558 | 3,249 |
| PRINTING | 15,010 | 0 | 3,855 | 11,155 |
| TELECOMMUNICATIONS | 168,054 | 0 | 43,119 | 124,935 |
| REPAIRS & MAINTENANCE | 257,701 | 0 | 66,186 | 191,515 |
| UTILITIES | 431,870 | 0 | 110,919 | 320,951 |
| REGISTRATION & LICENSE FEES | 10,616 | 0 | 2,635 | 7,981 |
| MARKETING | 587,926 | 0 | 144,288 | 443,638 |
| CONTRACT LABOR | 60,682 | 0 | 15,585 | 45,097 |
| OTHER OPERATING EXPENSES | 530,252 | 0 | 136,090 | 394,162 |
| COST OF SALES | 766,715 | 0 | 196,918 | 569,797 |
| SCHOLARSHIPS | -174 | 0 | 0 | -174 |
| NET PASSTHRU EXPENSES FROM LEGACY VENTURES VI | 28,929 | 28,929 | 28,929 | 0 |
| NET PASSTHRU EXPENSES FROM SILVER LAKE WATERMAN | 5 | 5 | 5 | 0 |
| NET PASSTHRU EXPENSES FROM GLOO HOLDINGS | 1,399,750 | 1,399,750 | 1,399,750 | 0 |
| NET PASSTHRU EXPENSES FROM BLUE NOTE VENTURES | 41,680 | 41,680 | 41,680 | 0 |
| NET PASSTHRU EXPENSES FROM LEGACY VENTURE IX | 12,460 | 12,460 | 12,460 | 0 |
| NET PASSTHRU EXPENSES FROM FIREBRAND VENTURES II | 74,213 | 74,213 | 74,213 | 0 |
| N/D EXPENSES FROM GLOO HOLDINGS | 3,844 | 0 | 0 | 0 |
| N/D EXPENSES FROM FIREBRAND VENTURES II | 126 | 0 | 0 | 0 |
| ORDINARY LOSS FROM PASSTHROUGH - UBTI ADJUSTMENT | 0 | -58 | -58 | 0 |
| K-1 AT RISK LOSS LIMITATION | 0 | -1,395,715 | -1,395,715 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME - LEGACY VENTURES VI | 1,295 | 1,295 | 1,295 |
| ORDINARY INCOME - SILVER LAKE WATERMAN | 88,220 | 88,220 | 88,220 |
| ORDINARY INCOME - SILVER LAKE WATERMAN II | 124,152 | 124,152 | 124,152 |
| MANAGEMENT FEES | -7,049 | -7,049 | -7,049 |
| OTHER INVESTMENT INCOME | -52,315 | -52,315 | -52,315 |
| MULTIVERSITY PROGRAM SERVICE REVENUE | 3,313,335 | 3,313,335 |
| Description | Amount |
|---|---|
| ACCRUAL TO CASH ADJUSTMENT | 1,138,228 |
| UNREALIZED GAIN/LOSS | 8,756,320 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX | 148,000 | 233,000 |
| ACCRUED EXPENSES | 1,236,261 | 294,290 |
| DEFERRED REVENUE | 1,824,180 | 368,752 |
| DEFERRED REVENUE - GIFT CARDS | 190,302 | 138,951 |
| SHORT TERM DEBT | 0 | 1,970,875 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 514,029 | 32,725 | 55,259 | 458,770 |
| OTHER PROFESSIONAL FEES - DEVELOPMENT | 568,588 | 0 | 0 | 568,588 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 45,808 | 0 | 0 | 45,808 |