| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 88,153 | 0 | 4,467 | 83,686 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUINIX INC | 7,599,027 | 7,599,027 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GLOO HOLDINGS, LLC | FMV | 7,999,997 | 7,999,997 |
| BLUE NOTE VENTURES, LP | FMV | 5,035,302 | 5,035,302 |
| SILVERLAKE WATERMAN FUND, LP | FMV | 201,388 | 201,388 |
| LEGACY VENTURE VI, LP | FMV | 2,797,886 | 2,797,886 |
| SILVERLAKE WATERMAN FUND II, LP | FMV | 2,808,708 | 2,808,708 |
| KNOWLEDGE FACTOR | FMV | 244,489 | 244,489 |
| HEADSPACE | FMV | 19,293,750 | 19,293,750 |
| INTERAXON | FMV | 138,992 | 138,992 |
| MINDSIGHT MEDIA | FMV | 991,666 | 991,666 |
| EDGEWOOD | FMV | 30,526 | 30,526 |
| SPDR S&P | FMV | 108,766 | 108,766 |
| EMINDFUL | FMV | 142,615 | 142,615 |
| MEETMINDFUL | FMV | 238,617 | 238,617 |
| INSIGHT NETWORKS | FMV | 375,284 | 375,284 |
| MINDSIGHT SAFE | FMV | 170,000 | 170,000 |
| MIGHTIER | FMV | 150,000 | 150,000 |
| WAVEPATHS | FMV | 50,000 | 50,000 |
| LEGACY VENTURE IX, LP | FMV | 738,621 | 738,621 |
| FIREBRAND VENTURES II | FMV | 752,840 | 752,840 |
| FIREBRAND VENTURES SPV II, LLC | FMV | 75,074 | 75,074 |
| HENNESSY JAPAN FUND | FMV | 15,243 | 15,243 |
| INVESCO ETF S&P 500 | FMV | 71,447 | 71,447 |
| VANGUARD FTSE ALL WORLD | FMV | 35,236 | 35,236 |
| VANGUARD FTSE EMERGING MARKETS | FMV | 17,806 | 17,806 |
| ARTISAN FOCUS FUND | FMV | 41,445 | 41,445 |
| SPYGLASS GROWTH FUND | FMV | 8,748 | 8,748 |
| ARTISAN INTERNATIONAL VALUE FUND | FMV | 16,419 | 16,419 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 49,581 | 0 | 7,283 | 42,298 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LIFE INSURANCE POLICY | 0 | 501,639 | 501,639 |
| GOBLU INTERNATIONAL NOTE | 191,930 | 150,828 | 150,828 |
| GLOO HOLDINGS NOTE | 0 | 250,000 | 250,000 |
| HAPPIFY NOTE | 364,337 | 364,337 | 364,337 |
| WISDOM LABS NOTE | 227,348 | 227,348 | 227,348 |
| MIND SIGHT MEDIA NOTE | 50,000 | 50,000 | 50,000 |
| SOFTWARE | 121,444 | 121,444 | 121,444 |
| EMINDFUL NOTE | 23,214 | 0 | 0 |
| INTEREST ACCRUED ON NOTES RECEIVABLE | 9,375 | 19,735 | 19,735 |
| WEBSITE - CANOPY | 0 | 64,468 | 64,468 |
| Description | Amount |
|---|---|
| ACCRUAL TO CASH ADJUSTMENT | 853,755 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE EXPENSE | 199,822 | 0 | 58,595 | 141,227 |
| BANK FEES | 6,525 | 0 | 1,818 | 4,707 |
| BOOKS, SUBSCRIPTIONS, AND REFERENCES | 49,678 | 0 | 14,129 | 35,549 |
| OFFICE SUPPLIES | 89,307 | 0 | 27,615 | 61,692 |
| POSTAGE | 5,011 | 0 | 608 | 4,403 |
| PRINTING | 11,804 | 0 | 3,515 | 8,289 |
| TELECOMMUNICATIONS | 154,102 | 0 | 45,434 | 108,668 |
| REPAIRS & MAINTENANCE | 295,573 | 0 | 88,013 | 207,560 |
| UTILITIES | 514,939 | 0 | 153,414 | 361,525 |
| REGISTRATION & LICENSE FEES | 10,109 | 0 | 2,991 | 7,118 |
| MARKETING | 612,928 | 0 | 180,087 | 432,841 |
| CONTRACT LABOR | 84,997 | 0 | 25,310 | 59,687 |
| OTHER OPERATING EXPENSES | 643,305 | 0 | 174,406 | 468,899 |
| COST OF SALES | 325,666 | 0 | 96,974 | 228,692 |
| NET PASSTHRU EXPENSES FROM LEGACY VENTURES VI | 20,785 | 20,785 | 20,785 | 0 |
| NET PASSTHRU EXPENSES FROM GLOO HOLDINGS | 1,254,323 | 1,254,323 | 1,254,323 | 0 |
| NET PASSTHRU EXPENSES FROM BLUE NOTE VENTURES | 43,663 | 43,663 | 43,663 | 0 |
| NET PASSTHRU EXPENSES FROM LEGACY VENTURE IX | 15,016 | 15,016 | 15,016 | 0 |
| NET PASSTHRU EXPENSES FROM FIREBRAND VENTURES II | 79,401 | 79,401 | 79,401 | 0 |
| NET PASSTHRU EXPENSES FROM NS GROUP HOLDING COMPANY | 295 | 295 | 295 | 0 |
| N/D EXPENSES FROM LEGACY VENTURES VI | 1 | 0 | 0 | 0 |
| N/D EXPENSES FROM GLOO HOLDINGS | 2,175 | 0 | 0 | 0 |
| N/D EXPENSES FROM FIREBRAND VENTURES II | 20 | 0 | 0 | 0 |
| N/D EXPENSES FROM NS GROUP HOLDING COMPANY LLC | 7 | 0 | 0 | 0 |
| ORDINARY LOSS FROM PASSTHROUGH - UBTI ADJUSTMENT | 0 | 246 | 246 | 0 |
| K-1 AT RISK LOSS LIMITATION | 0 | -1,101,481 | -1,101,481 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME - LEGACY VENTURES VI | 584 | 584 | 584 |
| OTHER INCOME - LEGACY VENTURES IX | 278 | 278 | 278 |
| ORDINARY INCOME - SILVER LAKE WATERMAN | 26,752 | 26,752 | 26,752 |
| ORDINARY INCOME - SILVER LAKE WATERMAN II | 56,280 | 56,280 | 56,280 |
| ORDINARY INCOME - NS GROUP HOLDING CO | 101 | 101 | 101 |
| MANAGEMENT FEES | -11,418 | -11,418 | -11,418 |
| OTHER INVESTMENT INCOME | 119,210 | 119,210 | 119,210 |
| INVESTMENT INTEREST EXPENSE | -1,952 | -1,952 | -1,952 |
| MULTIVERSITY PROGRAM SERVICE REVENUE | 3,541,193 | 3,541,193 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 20,349,597 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX | 233,000 | 429,000 |
| ACCRUED EXPENSES | 294,290 | 419,490 |
| DEFERRED REVENUE | 368,752 | 1,039,448 |
| DEFERRED REVENUE - GIFT CARDS | 138,951 | 137,802 |
| SHORT TERM DEBT | 1,970,875 | 0 |
| OTHER PAYABLE | 0 | 2,879 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 499,736 | 0 | 59,600 | 440,136 |
| OTHER PROFESSIONAL FEES - DEVELOPMENT | 494,934 | 0 | 0 | 494,934 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 104,060 | 0 | 4,032 | 100,028 |