| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax compliance | 12,061 | 5,715 | 5,846 | |
| Accounting | 3,097 | 200 | 2,897 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| Leasehold Improvements | 2015-03-15 | 349,858 | 145,568 | SL | 39.000000000000 | 8,970 | 0 | ||
| Office furniture | 2014-12-19 | 148,347 | 81,592 | SL | 10.000000000000 | 14,835 | 0 | ||
| Office Equipment | 2014-01-01 | 344,688 | 152,328 | SL | 5.000000000000 | 11,222 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| OrbiMed Royalty & Credit Opportunities III, L.P. | Purchased | 198,611 | Cost | 0 | 198,611 | |||||
| OrbiMed Royalty & Credit Opportunities III, L.P. | Purchased | 122 | Cost | 0 | 122 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 513276 Fidelity U.S. Bond Index Fund | 6,149,042 | 6,149,042 |
| 45875 Ishares Trust 1-3 Year Treasury Bond | 3,957,168 | 3,924,148 |
| 124096 Ishares Tr Iboxx Hi Yd | 10,719,276 | 10,797,593 |
| 671000 PBF Logistics L 6.875% 23 | 634,799 | 649,192 |
| 296000 Caleres, Inc. 6.25% 23 | 269,840 | 296,000 |
| 22000 SM Energy Co 5% 24 | 21,226 | 21,890 |
| 665000 Callon Petroleum 6.125% 24 | 634,876 | 658,350 |
| 1000 Oceaneering Inte 4.65% 24 | 699 | 1,004 |
| 608000 Laredo Petroleum 9.5% 25 | 632,125 | 627,760 |
| 703000 Delek Logistics 6.75% 25 | 701,562 | 721,454 |
| 610000 SM Energy Co 5.625% 25 | 605,476 | 614,575 |
| 198000 Talos Production I 12% 26 | 212,226 | 207,405 |
| 548000 Dish Dbs Corp 7.75% 26 | 584,380 | 578,140 |
| 620000 Matador Resource 5.875% 26 | 608,025 | 635,500 |
| 15000 SM Energy Co 6.75% 26 | 14,521 | 15,375 |
| 189000 Transdigm Inc. 5.5% 27 | 192,896 | 194,198 |
| 488000 Murphy Oil Corp 5.875% 27 | 506,751 | 507,520 |
| 6000 Lumen Technolog 6.875% 28 | 6,721 | 6,675 |
| 6000 Oceaneering Internt 6% 28 | 5,904 | 5,895 |
| 582000 Hecla Mining Co 7.25% 28 | 628,759 | 623,468 |
| 1000 Occidental Petro 7.15% 28 | 1,153 | 1,209 |
| 611335 JPM Managed Income Fd | 6,134,134 | 6,113,350 |
| Adjustment to cost basis | 1,123 | 1,123 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 42500 shs Ishares S&P 500 Index Fund | 9,891,560 | 20,272,075 |
| 8000 shs SPDR S&P 500 ETF Trust | 2,023,351 | 3,799,680 |
| 596568 shs Fidelity Internatl Index Fund | 28,307,159 | 29,404,844 |
| 599378 shs Fidelity 500 Index Fund | 82,714,128 | 99,089,128 |
| 298111 shs Fidelity Small Cap Index Fund | 8,916,493 | 8,215,933 |
| 638917 shs Fidelity Real Estate Index Fund | 10,203,504 | 12,880,567 |
| 1525175 shs Fidelity Emerging Markets Index Fund | 20,269,579 | 18,439,368 |
| 43663 shs Fidelity Internatl Index Fund | 2,073,019 | 2,152,127 |
| 42793 shs Fidelity 500 Index Fund | 5,909,232 | 7,074,470 |
| 26185 shs Fidelity Small Cap Index Fund | 780,581 | 721,666 |
| 87297 shs Fidelity Emerging Markets Index Fund | 1,157,613 | 1,055,420 |
| 2340 shs Chubb Limited Com NPV | 430,015 | 452,345 |
| 4625 shs Lyondellbasell Industries | 450,080 | 426,564 |
| 19475 shs ACI Worldwide Inc | 614,486 | 675,782 |
| 200 shs Alphabet Inc Cap Stk | 550,082 | 578,718 |
| 4125 shs Anterix Inc Com | 236,086 | 242,385 |
| 4360 shs Apple Inc | 630,509 | 774,205 |
| 7375 shs Aspen Aerogels Inc Com | 321,120 | 367,201 |
| 765 shs Broadcom Inc Com | 372,068 | 509,039 |
| 1810 shs Caredx Inc | 137,127 | 82,319 |
| 1520 shs Chart Inds Inc Com | 266,142 | 242,425 |
| 2215 shs Chevron Corp New Com | 216,296 | 259,930 |
| 9715 shs Dermtech Inc Com | 335,450 | 153,497 |
| 4166 shs Duke Energy Corp New Com New | 429,895 | 437,013 |
| 8732 shs General Mills Inc Com | 514,348 | 588,362 |
| 2710 shs Hca Healthcare Inc Com | 681,678 | 696,253 |
| 2255 shs Jpmorgan Chase & Co | 358,739 | 357,079 |
| 1555 shs Johnson &Johnson Com | 261,829 | 266,014 |
| 80457 shs Kosmos Energy Ltd Com | 213,028 | 278,381 |
| 1010 shs Lockheed Martin Corp Com | 360,680 | 358,964 |
| 20900 shs Magnite Inc Com | 584,231 | 365,750 |
| 8100 shs Merck &Co. Inc Com | 616,944 | 620,784 |
| 2165 shs Microsoft Corp | 635,945 | 728,133 |
| 1400 shs Nike Inc Class B Com Npv | 233,274 | 233,338 |
| 21350 shs Old Republic International Corp | 534,963 | 524,783 |
| 14925 shs Organon &Co Common Stock | 505,204 | 454,466 |
| 2715 shs Silvergate Cap Corp Cl A | 297,091 | 402,363 |
| 10325 shs Southwest Airlines Co | 510,772 | 442,323 |
| 9395 shs Stonex Group Inc Com | 623,476 | 575,444 |
| 9075 shs US Bancorp | 527,468 | 509,743 |
| 2235 shs United Parcel Service Inc | 429,764 | 479,050 |
| 1030 shs Unitedhealth Group Inc | 430,846 | 517,204 |
| 12800 shs Verizon Communications Inc | 698,245 | 665,088 |
| 27530 shs Vonage Holdings Corp | 395,337 | 572,349 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Altarock Partners Series | AT COST | 10,848,681 | 24,138,105 |
| Andalusian SPV I LP | AT COST | 1,726,790 | 1,496,018 |
| Andalusian SPV II LP | AT COST | 3,719,779 | 3,704,372 |
| Bares Mid-Large Cap Series | AT COST | 13,229,229 | 23,968,500 |
| BBH CAP Partners QP IV | AT COST | 0 | 318,613 |
| Bramalea Partners Fund LP | AT COST | 1,834,705 | 3,391,083 |
| Contrarian Emerging Markets Offshore Fund | AT COST | 1,000,000 | 1,260,875 |
| FCA RR Investors LLC | AT COST | 704,472 | 704,472 |
| FCA Ventures I, LLC | AT COST | 7,215,019 | 7,215,019 |
| FCAW CC GP Investors LLC | AT COST | 870,667 | 870,667 |
| Goldcrest Capital II-A, LP | AT COST | 649,616 | 1,189,526 |
| Goldcrest Capital III-A, LP | AT COST | 635,697 | 620,057 |
| Goldcrest Capital Sourcegraph-D SPV, LLC | AT COST | 998,901 | 1,157,010 |
| Housing Impact Fund I LLC | AT COST | 454,843 | 452,088 |
| JMBE Holdings 2020 LLC | AT COST | 138,972 | 138,972 |
| LBC Credit Parners III USTE Series | AT COST | 1,667,979 | 896,500 |
| Morrocroft Neighborhood Fund III LP | AT COST | 1,861,732 | 2,509,992 |
| NRC Absolute Return Offshore LP | AT COST | 8,000,000 | 7,596,722 |
| NRC Global Select Equity Fund, L.P. | AT COST | 2,903,112 | 3,012,477 |
| NRC Hedged Equity Offshore LP | AT COST | 4,000,000 | 3,914,626 |
| NRC Private Credit Opportunities 2021 LP | AT COST | 7,527,955 | 8,046,384 |
| NRC Private Equity Opportunities 2021, LP | AT COST | 2,846,776 | 3,289,066 |
| Oaktree Opportunities Sub Trust | AT COST | 2,949,539 | 4,007,097 |
| OrbiMed Royalty & Credit Opportunities III, L.P. | AT COST | 1,423,912 | 1,592,680 |
| Primary Wave Music IP Fund 2, LP | AT COST | 3,415,019 | 4,314,452 |
| RB EFO II DE AIV II LPLP | AT COST | 336,889 | 412,026 |
| Redbird Capital Partners Fund II, LP | AT COST | 322,663 | 394,627 |
| Select Equity Series | AT COST | 16,079,101 | 18,329,186 |
| Senvest Partners, Ltd. | AT COST | 1,000,000 | 2,152,157 |
| Spicewood Mineral Partners, LP | AT COST | 2,802,810 | 2,362,621 |
| Tosca European Financials Recovery Fund Ltd | AT COST | 2,572,898 | 3,049,511 |
| TrueBridge Capital Partners Fund VI(Cayman) | AT COST | 603,372 | 1,031,520 |
| VP Dislocation Fund - Offshore | AT COST | 817,990 | 479,510 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Leasehold Improvements | 349,858 | 154,538 | 195,320 | |
| Office furniture | 148,347 | 96,427 | 51,920 | |
| Office Equipment | 344,688 | 163,550 | 181,138 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General governance and counsel | 23,343 | 14,882 | 8,461 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Memberships, dues, subscriptions | 20,835 | 0 | 20,835 | |
| Information & Technology | 80,111 | 0 | 80,111 | |
| Insurance | 11,709 | 0 | 11,709 | |
| Bank Fees | 40 | 0 | 40 | |
| Sponsorships & Hosting | 29,500 | 0 | 29,500 | |
| Davidson Scholars Expenses | 3,753 | 0 | 3,753 | |
| Other expenses | 6,174 | 0 | 6,174 | |
| K-1 expenses | 1,477,077 | 1,478,293 | 0 | |
| Other land expenses | 10,108 | 10,108 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Passthrough K-1 income | 491,482 | 670,635 | 491,482 |
| Hunting lease | 4,938 | 4,938 | 4,938 |
| Foreign tax refund | 10,993 | 10,993 | 10,993 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 521,497 | 521,497 | 0 | |
| Foundation management services | 689,680 | 103,452 | 586,228 | |
| Staffing services | 15,333 | 0 | 15,333 | |
| Leadership development | 84,012 | 0 | 84,012 | |
| Community College comm/events | 35,000 | 0 | 35,000 | |
| Data analytic research | 216,000 | 216,000 | 0 | |
| Strategic consulting | 695,825 | 0 | 695,825 | |
| Land management services | 26,400 | 26,400 | 0 | |
| Payroll processing fees | 9,821 | 0 | 9,821 | |
| Communications and marketing | 233,875 | 0 | 233,875 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal excise tax | 1,450,000 | 0 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| JMBE Holdings 2020 LLC |
4201 Congress Street 470 Charlotte,NC28209 |
85-3706523 | Transfer to investment fund. Entity is not a business enterprise, per IRC 4943(d)(3)(B). | 3,811,891 |
| NRC Absolute Return Offshore LP |
521 East Morehead St Ste 100 Charlotte,NC28202 |
98-1596086 | Transfer to investment fund. Entity is not a business enterprise, per IRC 4943(d)(3)(B). | 8,000,000 |
| NRC Private Credit Opportunities 2021 (Offshore) LP |
521 East Morehead St Ste 100 Charlotte,NC28202 |
98-1590920 | Transfer to investment fund. Entity is not a business enterprise, per IRC 4943(d)(3)(B). | 8,083,527 |
| NRC Hedged Equity Offshore LP |
521 East Morehead St Ste 100 Charlotte,NC28202 |
98-1596294 | Transfer to investment fund. Entity is not a business enterprise, per IRC 4943(d)(3)(B). | 4,000,000 |
| Total | 23,895,418 | |||