| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES - TOOLE KATZ & ROEMERSMA, LLP | 16,770 | 8,385 | 0 | 8,385 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DFA EMERGING MARKETS SMALL CAP | 641,036 | 800,834 |
| DFA INTERNATIONAL SMALL CAP VALUE | 866,129 | 818,946 |
| DFA SHORT TEM GOVERMENT PORTFOLIO | 1,866,739 | 1,844,577 |
| DFA EMERGING MARKETS VALUE | 551,254 | 627,385 |
| JBG SMITH PROPERTIES REIT | 2,215,637 | 2,201,819 |
| TECKST, INC. | 332,180 | 332,180 |
| 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 | 222,752 | 357,051 | 580,512 |
| INVESTMENT IN CONTEGRIA PRELUDE I, LLC | 127,603 | 329,138 | 276,696 |
| INVESTMENT IN CONTEGRIA WARREN EQUITY I, LLC | 278,433 | 252,840 | 645,896 |
| INVESTMENT IN CORDILLERA INVESTMENT FUND II, LP | 345,409 | 836,445 | 1,080,694 |
| INVESTMENT IN STERLING MEADOW LLC | 612,837 | 27,820 | 27,820 |
| PROGRAM RELATED INVESTMENT LOAN TO WASHINGTON HOUSING CONSERVANCY INC | 1,500,000 | 1,500,000 | 1,500,000 |
| INVESTMENT IN CONTEGRIA ACTIVANT III LLC | 117,281 | 256,628 | 1,144,144 |
| INVESTMENT IN CONTEGRIA TOWER ARCH II, LLC | 43,960 | 41,277 | 120,917 |
| INVESTMENT IN CONTEGRIA CREST ROCK FUND I, LLC | 56,640 | 105,553 | 132,563 |
| INVESTMENT IN CORDILLERA MEDIA & IP CO-INVESTMENT II, LP | 273,281 | 445,300 | 485,135 |
| INVESTMENT IN DECLARATION PARTNERS OPPORTUNITY III LP | 499,992 | 500,084 | 647,472 |
| INVESTMENT IN MISSING MIDDLE | 25,000 | 25,000 | 25,000 |
| INVESTMENT IN HIDDEN RIDGE | 182,574 | 0 | 0 |
| INVESTMENT IN CONTEGRIA FUND II LLC | 0 | 385,399 | 472,208 |
| INVESTMENT IN MODERNE VENTURES CORE FUND II, LP | 0 | 194,987 | 194,987 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 569 | 0 | 0 | 569 |
| OTHER EXPENSE | 1,484 | 1,484 | 0 | 0 |
| MANAGEMENT FEES | 14,389 | 14,389 | 0 | 0 |
| BANK FEES | 505 | 505 | 0 | 0 |
| EXPENSES FROM PASSTHROUGH ENTITIES | 209,280 | 209,280 | 0 | 0 |
| FOREIGN TAXES PAID | 5,307 | 5,307 | 0 | 0 |
| CONSULTANT EXPENSE | 50,825 | 825 | 0 | 50,000 |
| DEAD DEAL COSTS | 39,342 | 39,342 | 0 | 0 |
| LEGAL EXPENSES | 366 | 366 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 1231 GAIN FROM CORDILLERA INVESTMENT FUND II, LP | 133 | 133 | 0 |
| 1231 GAIN FROM STERLING MEADOW, LLC | 1,625,254 | 593,380 | 0 |
| DIVIDEND INCOME FROM CONTEGRIA CENTER ROCK FUND I, LLC | 9,298 | 9,298 | 0 |
| INTEREST INCOME FROM CONTEGRIA ACTIVANT III, LLC | 15 | 15 | 0 |
| INTEREST INCOME FROM CONTEGRIA CENTER ROCK FUND I, LLC | 33 | 0 | |
| INTEREST INCOME FROM CONTEGRIA CREST ROCK FUND I, LLC | 31 | 31 | 0 |
| INTEREST INCOME FROM CONTEGRIA FUND II | 298 | 298 | 0 |
| INTEREST INCOME FROM CONTEGRIA FUND MANAGER, LLC | 108 | 108 | 0 |
| INTEREST INCOME FROM CONTEGRIA WARREN EQUITY I, LLC | 5 | 0 | |
| INTEREST INCOME FROM CORDILLERA INVESTMENT FUND II, LP | 22,226 | 22,226 | 0 |
| INTEREST INCOME FROM CORDILLERA MEDIA & IP CO-INVESTMENT | 30,354 | 30,354 | 0 |
| INTEREST INCOME FROM MODERNE VENTURES CORE FUND II, LP | 100 | 100 | 0 |
| NET RRE INCOME FROM CONTEGRIA WARREN EQUITY I, LLC | 6 | 0 | |
| NET RRE INCOME FROM CORDILLERA INVESTMENT FUND II, LP | -86,869 | -80,880 | 0 |
| NET RRE INCOME FROM DECLARATION PARTNERS OPPORTUNITY III, LP | -412 | -412 | 0 |
| NET RRE INCOME FROM STERLING MEADOW LLC | -5,571 | -2,034 | 0 |
| OTHER INCOME FROM CONTEGRIA CENTER ROCK FUND I, LLC | 157 | 157 | 0 |
| OTHER INCOME FROM CORDILLERA INVESTMENT FUND II, LP | 9,431 | 9,431 | 0 |
| OTHER INCOME FROM CORDILLERA MEDIA & IP CO-INVESTMENT | 2 | 2 | 0 |
| OTHER INCOME FROM MODERNE VENTURES CORE FUND II, LP | 144 | 144 | 0 |
| PASSTHROUGH INCOME FROM CONTEGRIA TOWER ARCH II, LLC | 5,558 | 0 | |
| PASSTHROUGH LOSS FROM CONTEGRIA CENTER ROCK FUND I, LLC | -44 | 0 | |
| PASSTHROUGH LOSS FROM CONTEGRIA CREST ROCK FUND I, LLC | 2,495 | 0 | |
| PASSTHROUGH LOSS FROM CONTEGRIA FUND MANAGER, LLC | -3,268 | -379 | 0 |
| PASSTHROUGH LOSS FROM CONTEGRIA WARREN EQUITY I, LLC | 126,038 | 108,763 | 0 |
| PASSTHROUGH LOSS FROM CORDILLERA INVESTMENT FUND II, LP | -2,440 | -1,015 | 0 |
| PASSTHROUGH LOSS FROM CORDILLERA MEDIA & IP CO-INVESTMENT | -318 | 0 | |
| ROYALTY INCOME FROM CORDILLERA INVESTMENT FUND II, LP | 104 | 104 | 0 |
| ROYALTY INCOME FROM CORDILLERA MEDIA & IP CO-INVESTMENT, LP | 500 | 500 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CONTEGRIA PRIVATE CAPITAL LLC | INVESTMENT | 636,908 | 636,908 | 2018-08 | 2019-11 | 2000.0000000000 % | INVESTMENT | CASH | 636,908 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES - TOOLE KATZ & ROEMERSMA, LLP | 13,455 | 7,853 | 0 | 5,603 |