| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 125,400 | 48,906 | 64,230 | |
| ACCOUNTING FEES - RENTAL | 5,695 | 5,695 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DODGE AND COX STOCK FUND | 3,191,792 | 3,191,792 |
| PRIMECAP ODYSSEY GROWTH | 2,502,165 | 2,502,165 |
| DODGE AND COX INTERNATIONAL STOCK FUND | 2,056,689 | 2,056,689 |
| JOHCM EMERGING MARKET | 395,057 | 395,057 |
| PIMCO TOTAL RETURN FUND | 4,272,321 | 4,272,321 |
| DOUBLELINE | 2,676,723 | 2,676,723 |
| HYDROFARM HOLDINGS GROUP INC | 200,629 | 200,629 |
| MFO BBH PART-INTERNATIONAL EQUITY | 1,423,078 | 1,423,078 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FARALLON CAPITAL INSTITUTIONAL PARTNERS, LP | FMV | 112,303 | 112,303 |
| GCM LITTLE ARBOR PARTNERS (CAYMAN), LTD | FMV | 9,544 | 9,544 |
| TIGER GLOBAL | FMV | 193,629 | 193,629 |
| RESOURCE CAPITAL FUND IV, L.P. | FMV | 237,681 | 237,681 |
| CERBERUS INSTITUTIONAL PARTNERS, L.P. (SERIES FOUR) | FMV | 65,913 | 65,913 |
| CROSSLINK VENTURES V, L.P. | FMV | 101,009 | 101,009 |
| DODDINGTON EMERGING MARKETS FUND LLC | FMV | 489,426 | 489,426 |
| ENCAP ENERGY CAPITAL FUND X LP | FMV | 983,959 | 983,959 |
| GREENSPRING | FMV | 1,564,272 | 1,564,272 |
| HELLMAN & FRIEDMAN CAPITAL PTRS VI | FMV | 1,037,115 | 1,037,115 |
| SFW CAPITAL PARTNERS FUND II, LP | FMV | 2,880,084 | 2,880,084 |
| SVERICA CAPITAL PARTNERS IV | FMV | 3,119,515 | 3,119,515 |
| IEC FUND III LP | FMV | 746,709 | 746,709 |
| PRIME FINANCE CMBS B-PIECE FUND I, LP | FMV | 1,909,579 | 1,909,579 |
| PRIME FINANCE - SHORT DURATION | FMV | 531,493 | 531,493 |
| SPO PARTNERS II, L.P. | FMV | 1,065 | 1,065 |
| EPL PRUNEYARD OFFICE INVESTORS LLC | FMV | 160,294 | 160,294 |
| TRI-COUNTY INVESTMENTS LLC | FMV | 5,881,900 | 5,881,900 |
| MF BB2 LLC | FMV | 830,259 | 830,259 |
| SHORENSTEIN INVESTORS EIGHT LLC | FMV | 756,317 | 756,317 |
| SHORENSTEIN INVESTORS NINE LLC | FMV | 16,654 | 16,654 |
| SHORENSTEIN INVESTORS ELEVEN LLC | FMV | 872,742 | 872,742 |
| PROSPER MARKETPLACE INC. | FMV | 11,655 | 11,655 |
| CROSSLINK WOLVERINE FUND, LP | FMV | 1,854,758 | 1,854,758 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE, FIXTURES, & EQUIPMENT | 136,590 | 91,586 | 45,004 | 45,004 |
| SOFTWARE | 28,295 | 28,295 | 0 | |
| WEBSITE | 65,877 | 65,877 | 0 | |
| LEASEHOLD IMPROVEMENTS | 233,260 | 123,295 | 109,965 | 109,965 |
| BUILDING & IMPROVEMENTS | 17,403,183 | 11,635,041 | 5,768,142 | 5,768,142 |
| LAND | 3,967,263 | 0 | 3,967,263 | 3,967,263 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 5,975 | 0 | 5,975 | |
| LEGAL - RENTAL | 15,271 | 15,271 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT DISTRIBUTIONS PENDING SETTLEMENT | 955,456 | 0 | 0 |
| RIGHT-OF-USE LEASE ASSET | 0 | 1,286,416 | 1,286,416 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES ON INVESTMENTS | 13,038,379 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PASSTHROUGH DEDUCTIONS | 0 | 185,349 | 0 | |
| SUPPLIES | 844 | 0 | 690 | |
| INSURANCE | 6,369 | 0 | 10,166 | |
| STAFF DEVELOPMENT | 13,606 | 0 | 13,606 | |
| CUSTODY FEES | 15,978 | 15,978 | 0 | |
| EQUIPMENT RENTAL & MAINTENANCE | 1,700 | 0 | 3,200 | |
| ORGANIZATIONAL EXPENSES | 400 | 0 | 400 | |
| WEB SERVICES | 12,186 | 0 | 11,606 | |
| TELEPHONE | 6,300 | 0 | 6,300 | |
| MEALS & ENTERTAINMENT | 3,701 | 0 | 3,322 | |
| OFFICE EXPENSES | 1,062 | 0 | 770 | |
| EVENTS | 542 | 0 | 542 | |
| MEMBERSHIP DUES | 2,078 | 0 | 2,078 | |
| SMALL EQUIPMENT | 8,137 | 0 | 7,762 | |
| ALL OTHER EXPENSES | 15 | 0 | 0 | |
| INSURANCE - RENTAL | 23,508 | 23,508 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH INCOME/LOSS | -19,359 | ||
| TAX REFUND | 4,000 | 4,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITIES | 18,000 | 73,000 |
| OPERATING LEASE LIABILITY | 0 | 1,305,455 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HR SERVICES | 5,821 | 0 | 5,821 | |
| CONSULTING | 24,112 | 0 | 36,874 | |
| RETIREMENT PLAN ADMINISTRATIVE SERVICES | 4,876 | 0 | 4,876 | |
| ADVISORY | 3,665 | 0 | 3,665 | |
| DATA SERVICE | 3,250 | 0 | 3,250 | |
| OTHER PROF FEES | 46,974 | 0 | 46,974 | |
| GRAPHIC DESIGN | 12,500 | 0 | 12,500 | |
| MARKETING | 15,000 | 0 | 15,000 | |
| COMPUTER SERVICES | 47,831 | 0 | 39,174 | |
| INVESTMENT MANAGEMENT FEES | 216,404 | 216,404 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 212,914 | 0 | 0 | |
| STATE UBI TAXES | 1,727 | 0 | 0 | |
| OTHER STATE TAXES - RENTAL | 3,300 | 3,300 | 0 |