| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 127,760 | 49,826 | 77,602 | |
| ACCOUNTING FEES - RENTAL | 4,676 | 4,676 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DODGE AND COX STOCK FUND | 3,440,359 | 3,440,359 |
| PRIMECAP ODYSSEY GROWTH | 2,921,462 | 2,921,462 |
| DODGE AND COX INTERNATIONAL STOCK FUND | 2,206,330 | 2,206,330 |
| JOHCM EMERGING MARKET | 669,819 | 669,819 |
| PIMCO TOTAL RETURN FUND | 4,973,182 | 4,973,182 |
| DOUBLELINE | 3,061,067 | 3,061,067 |
| HYDROFARM HOLDINGS GROUP INC | 3,661,801 | 3,661,801 |
| MFO BBH PART-INTERNATIONAL EQUITY | 1,877,630 | 1,877,630 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FARALLON CAPITAL INSTITUTIONAL PARTNERS, LP | FMV | 113,065 | 113,065 |
| OWL CREEK OVERSEAS FUND, LTD | FMV | 4,508,567 | 4,508,567 |
| GCM LITTLE ARBOR PARTNERS (CAYMAN), LTD | FMV | 26,258 | 26,258 |
| INDABA CAPITAL PARTNERS (CAYMAN), LP | FMV | 922,358 | 922,358 |
| TIGER GLOBAL | FMV | 878,525 | 878,525 |
| RESOURCE CAPITAL FUND IV, L.P. | FMV | 228,397 | 228,397 |
| CERBERUS INSTITUTIONAL PARTNERS, L.P. (SERIES FOUR) | FMV | 24,892 | 24,892 |
| CROSSLINK VENTURES V, L.P. | FMV | 100,477 | 100,477 |
| DODDINGTON EMERGING MARKETS FUND LLC | FMV | 1,060,449 | 1,060,449 |
| ENCAP ENERGY CAPITAL FUND VI, L.P. | FMV | 8,127 | 8,127 |
| ENCAP ENERGY CAPITAL FUND VII | FMV | 35,543 | 35,543 |
| ENCAP ENERGY CAPITAL FUND X LP | FMV | 993,192 | 993,192 |
| GREENSPRING | FMV | 6,364,898 | 6,364,898 |
| HELLMAN & FRIEDMAN CAPITAL PTRS VI | FMV | 1,125,346 | 1,125,346 |
| SFW CAPITAL PARTNERS FUND II, LP | FMV | 3,326,167 | 3,326,167 |
| SVERICA CAPITAL PARTNERS IV | FMV | 2,879,953 | 2,879,953 |
| IEC FUND III LP | FMV | 1,224,280 | 1,224,280 |
| PRIME FINANCE CMBS B-PIECE FUND I, LP | FMV | 1,947,996 | 1,947,996 |
| PRIME FINANCE - SHORT DURATION | FMV | 781,130 | 781,130 |
| SPO PARTNERS II, L.P. | FMV | 1,065 | 1,065 |
| EPL PRUNEYARD OFFICE INVESTORS LLC | FMV | 477,526 | 477,526 |
| TRI-COUNTY INVESTMENTS LLC | FMV | 7,923,443 | 7,923,443 |
| MF BB2 LLC | FMV | 806,392 | 806,392 |
| SHORENSTEIN INVESTORS EIGHT LLC | FMV | 916,879 | 916,879 |
| SHORENSTEIN INVESTORS NINE LLC | FMV | 28,279 | 28,279 |
| SHORENSTEIN INVESTORS ELEVEN LLC | FMV | 1,699,290 | 1,699,290 |
| PROSPER MARKETPLACE INC. | FMV | 80,502 | 80,502 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE, FIXTURES, & EQUIPMENT | 136,590 | 35,579 | 101,011 | 101,011 |
| SOFTWARE | 28,295 | 28,295 | 0 | |
| WEBSITE | 65,877 | 65,877 | 0 | |
| LEASEHOLD IMPROVEMENTS | 233,260 | 9,997 | 223,263 | 223,263 |
| BUILDING & IMPROVEMENTS | 17,403,183 | 10,764,883 | 6,638,300 | 6,638,300 |
| LAND | 3,967,263 | 0 | 3,967,263 | 3,967,263 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 4,890 | 0 | 4,890 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT DISTRIBUTIONS PENDING SETTLEMENT | 327,800 | 955,456 | 955,456 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PASSTHROUGH DEDUCTIONS | 0 | 236,081 | 0 | |
| SUPPLIES | 5,497 | 0 | 5,347 | |
| INSURANCE | 2,524 | 0 | 7,084 | |
| STAFF DEVELOPMENT | 1,338 | 0 | 828 | |
| CUSTODY FEES | 32,411 | 32,411 | 0 | |
| EQUIPMENT RENTAL & MAINTENANCE | 11,876 | 0 | 10,376 | |
| ORGANIZATIONAL EXPENSES | 150 | 0 | 150 | |
| WEB SERVICES | 7,143 | 0 | 7,143 | |
| TELEPHONE | 6,300 | 0 | 6,300 | |
| MEALS & ENTERTAINMENT | 1,020 | 0 | 789 | |
| OFFICE EXPENSES | 1,044 | 0 | 422 | |
| EVENTS | 812 | 0 | 812 | |
| MEMBERSHIP DUES | 3,476 | 0 | 3,476 | |
| SMALL EQUIPMENT | 6,600 | 0 | 6,600 | |
| ALL OTHER EXPENSES | 331 | 0 | 124 | |
| INSURANCE - RENTAL | 22,356 | 22,356 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH INCOME/LOSS | 16,545 | ||
| REIMBURSEMENT | 50,000 | 50,000 | |
| TAX REFUND & TRUE-UP | 52,000 | 52,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 1,328,886 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITIES | 116,000 | 18,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HR SERVICES | 9,769 | 0 | 9,769 | |
| CONSULTING | 101,605 | 0 | 164,040 | |
| RETIREMENT PLAN ADMINISTRATIVE SERVICES | 8,509 | 0 | 8,509 | |
| ADVISORY | 3,803 | 0 | 3,803 | |
| MANAGEMENT PLATFORM | 14,000 | 0 | 14,000 | |
| DATA SERVICE | 3,250 | 0 | 3,250 | |
| OTHER PROFESSIONAL FEES | 48,308 | 0 | 48,308 | |
| GRAPHIC DESIGN | 2,400 | 0 | 2,400 | |
| MARKETING | 21,658 | 0 | 21,658 | |
| COMPUTER SERVICES | 64,725 | 0 | 64,050 | |
| INVESTMENT MANAGEMENT FEES | 186,933 | 186,933 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES | 2,989 | 0 | 2,989 | |
| OTHER TAXES - RENTAL | 3,300 | 3,300 | 0 |