| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES - TOOLE KATZ & ROEMERSMA, LLP | 16,000 | 8,000 | 0 | 8,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DFA SHORT TEM GOVERMENT PORTFOLIO | 95,435 | 88,685 |
| JBG SMITH PROPERTIES REIT | 2,250,281 | 1,479,669 |
| 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 | 357,051 | 392,667 | 613,553 |
| INVESTMENT IN CONTEGRIA PRELUDE I, LLC | 329,138 | 201,150 | 214,586 |
| INVESTMENT IN CONTEGRIA WARREN EQUITY I, LLC | 252,840 | 168,122 | 518,161 |
| INVESTMENT IN CORDILLERA INVESTMENT FUND II, LP | 836,445 | 1,024,372 | 1,294,791 |
| INVESTMENT IN STERLING MEADOW LLC | 27,820 | 12,246 | 0 |
| PROGRAM RELATED INVESTMENT LOAN TO WASHINGTON HOUSING CONSERVANCY INC | 1,500,000 | 1,500,000 | 1,500,000 |
| INVESTMENT IN CONTEGRIA ACTIVANT III LLC | 256,628 | 245,801 | 588,090 |
| INVESTMENT IN CONTEGRIA TOWER ARCH II, LLC | 41,277 | 78,852 | 129,339 |
| INVESTMENT IN CONTEGRIA CREST ROCK FUND I, LLC | 105,553 | 143,529 | 180,691 |
| INVESTMENT IN CORDILLERA MEDIA & IP CO-INVESTMENT II, LP | 445,300 | 358,651 | 395,683 |
| INVESTMENT IN DECLARATION PARTNERS OPPORTUNITY III LP | 500,084 | 499,299 | 643,679 |
| INVESTMENT IN MISSING MIDDLE | 25,000 | 0 | 0 |
| INVESTMENT IN CONTEGRIA FUND MANAGER, LLC | 385,399 | 1,074,709 | 1,051,310 |
| INVESTMENT IN MODERNE VENTURES CORE FUND II, LP | 194,987 | 211,185 | 296,856 |
| INVESTMENT IN COTTAGES AT FOLEY FARMS, LLC | 0 | 1,000,000 | 1,000,000 |
| INVESTMENT IN CURRENT AT WATERSHED, LLC | 0 | 1,616,705 | 1,616,705 |
| INVESTMENT IN ZENSCAPE | 0 | 100,000 | 100,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 80 | 0 | 0 | 80 |
| MANAGEMENT FEES | 11,678 | 11,678 | 0 | 0 |
| BANK FEES | 170 | 170 | 0 | 0 |
| EXPENSES FROM PASSTHROUGH ENTITIES | 244,285 | 242,162 | 0 | 0 |
| PENALTIES | 11,038 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH INCOME FROM CONTEGRIA WARREN I | 29,079 | 29,079 | |
| RRE INCOME FROM CONTEGRIA WARREN I | 14 | 14 | |
| OTHER INCOME FROM CONTEGRIA WARREN I | 23,579 | 23,579 | |
| INTEREST INCOME FROM CONTEGRIA WARREN I | 5 | 5 | 5 |
| DIVIDEND INCOME FROM CONTEGRIA WARREN | 404 | 404 | 404 |
| PASSTHROUGH INCOME FROM CONTEGRIA TOWER ARCH | 4,413 | 4,413 | |
| OTHER INCOME FROM CONTEGRIA TOWER ARCH II | 673 | 673 | 673 |
| PASSTHROUGH LOSS FROM CONTEGRIA CREST ROCK | -6,411 | -6,411 | |
| INTEREST INCOME FROM CONTEGRIA CREST ROCK | 43 | 43 | 43 |
| PASSTHROUGH LOSS FROM CORDILLERA INVESTMENT FUND II | -7,688 | -7,688 | |
| OTHER INCOME FROM CORDILLERA INVESTMENT FUND II | 22,813 | 22,813 | 22,813 |
| RRE LOSS FROM CORDILLERA INVESTMENT FUND II | -9,532 | -9,532 | -9,532 |
| INTEREST INCOME FROM CORDILLERA INVESTMENT FUND II | 15,949 | 15,949 | 15,949 |
| DIVIDEND INCOME FROM CORDILLERA INVESTMENT FUND II | 1,011 | 1,011 | 1,011 |
| PASSTHROUGH LOSS FROM CONTEGRIA FUND MANAGER | -2,684 | -2,684 | |
| INTEREST INCOME FROM CONTEGRIA FUND MANAGER | 3,039 | 3,039 | 3,039 |
| PASSTHROUGH INCOME FROM CONTEGRIA CENTER ROCK | 927 | 927 | |
| DIVIDEND INCOME FROM CONTEGRIA CENTER ROCK | 40,259 | 40,259 | 40,259 |
| INTEREST INCOME FROM CONTEGRIA ACTIVANT III | 104 | 104 | 104 |
| INTEREST INCOME FROM CORDILLERA MEDIA & IP CO-INVESTMENT | 34,191 | 34,191 | 34,191 |
| RRE INCOME (LOSS) FROM STERLING MEADOW | -3,489 | -3,489 | |
| 1231 GAIN (LOSS) FROM STERLING MEADOW | -6,399 | -6,399 | |
| INTEREST INCOME FROM MODERNE VENTURES CORE FUND II | 254 | 254 | 254 |
| RRE INCOME (LOSS) FROM DECLARATION PARTNERS | -470 | -470 | -470 |
| PASSTHROUGH INCOME FROM CORDILLERA INVESTMENT FUND II | 2,802 | 2,802 | 2,802 |
| PASSTHROUGH LOSS FROM CONTEGRIA FUND MANAGER | -14,121 | -14,121 | -14,121 |
| PASSTHROUGH INCOME FROM CONTEGRIA CENTER ROCK | 545 | 545 | 545 |
| RRE INCOME (LOSS) FROM STERLING MEADOW | -2,006 | -2,006 | -2,006 |
| 1231 GAIN (LOSS) FROM STERLING MEADOW | -3,680 | -3,680 | -3,680 |
| PASSTHROUGH INCOME FROM CONTEGRIA WARREN I | 3,931 | 3,931 | 3,931 |
| Description | Amount |
|---|---|
| SECURITIES COST ADJUSTMENT | 178 |
| 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 | 629,717 | 629,717 | 2018-08 | 2019-11 | 2000.0000000000 % | INVESTMENT | CASH | 629,717 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES - TOOLE KATZ & ROEMERSMA, LLP | 15,900 | 7,950 | 0 | 7,950 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 305,031 | 0 | 0 | 0 |