| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 24,903 | 24,903 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SPHERO INC | 299,997 | 0 |
| HEADSPACE INC | 50,000 | 2,205,000 |
| INTERAXON INC | 353,575 | 182,738 |
| NS GROUP HLDG | 119,025 | 46,760 |
| HAPPIFY INC | 105,500 | 451,953 |
| FABRIQ INC | 46,512 | 0 |
| INSIGHT NETWORK INC | 100,003 | 85,985 |
| THE SHIFT NETWORK INC | 100,001 | 50,001 |
| OPEN ASSEMBLY INC | 100,000 | 50,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BRAVO EQUITY PARTNERS LP | AT COST | 97,157 | 0 |
| TECHSTARS BOULDER 2011 LLC | AT COST | 10,556 | 25,000 |
| TANGO XIV LLC | AT COST | 387,348 | 803,164 |
| TECHSTARS VENTURES 2012 LLC | AT COST | 79,264 | 155,673 |
| TANGO XIX LLC | AT COST | 4,181,358 | 4,464,894 |
| TANGO XXI LLC | AT COST | 546,525 | 0 |
| BLUE NOTE VENTURES LP | AT COST | 1,667,030 | 2,661,915 |
| FIREBRAND VENTURES II LP | AT COST | 752,841 | 634,177 |
| TRUE VENTURES III | AT COST | 751,332 | 1,272,669 |
| JAX HOLDINGS LLC | AT COST | 364,353 | 86,286 |
| TANGO XXV LLC | AT COST | 1,000,000 | 937,500 |
| GLOO HOLDINGS | AT COST | 1,000,000 | 500,000 |
| BUFF VENTURE FUND I LP | AT COST | 0 | 115,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 696 | 696 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID CONTRIBUTIONS | 1,110,000 | 1,705,000 | 1,705,000 |
| Description | Amount |
|---|---|
| NON DEDUCTIBLE K-1 | 22,189 |
| ADJUSTMENTS FOR TAX BASIS | 1,131,608 |
| BOOK TAX DIFFERENCE | 1,676 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1,306 | 1,306 | 0 | 0 | |
| CLEANING | 5,885 | 35 | 0 | 5,850 |
| OFFICE SUPPLIES | 297 | 297 | 0 | 0 |
| TELEPHONE | 644 | 644 | 0 | 0 |
| BANK & CC FEES | 140 | 140 | 0 | 0 |
| PAYROLL SERVICE | 59 | 59 | 0 | 0 |
| SHARE OF GLOO EXPENSE | 1,260 | 1,260 | 0 | 0 |
| INSURANCE | 1,055 | 1,055 | 0 | 0 |
| INVESTMENT FEES | 156,905 | 156,905 | 0 | 0 |
| K-1 RRE LOSS | 455 | 455 | 0 | 0 |
| K-1 CHARITABLE CONTRIBUTIONS | 1,270 | 1,270 | 0 | 0 |
| K-1 INVESTMENT INTEREST | 1,511 | 1,511 | 0 | 0 |
| K-1 PORTFOLIO & OTHER DEDUCTIONS | 154,383 | 154,383 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 ORDINARY INCOME | 81,299 | 81,299 | 0 |
| K-1 INTEREST INCOME | 9,628 | 9,628 | 0 |
| K-1 OTHER INCOME | 1 | 1 | 0 |
| Description | Amount |
|---|---|
| ASSETS TRANSFERRED FROM BOWNANA PRIVATE FOUNDATION | 442,743 |
| BOOK TAX DIFFERENCES FROM K-1 | 379,618 |
| QSBS EXCLUSION | 1,124,879 |
| ADJUSTMENTS FOR TAX BASIS | 7,765,336 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PREPAID DISTRIBUTIONS | 6,886,913 | 3,081,670 |
| INVESTMENT IN JAX HOLDINGS | 43,411 | 0 |
| INVESTMENT IN TANGO XX | 4,791 | 6,180 |
| INVESTMENT IN PDS HOLDINGS | 7,765,336 | 1,133,040 |
| EXPENSES TO BE REIMBURSED | 0 | 3,996 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL PROPERTY TAX | 308 | 308 | 0 | 0 |
| TAXES, PERMITS, FEES | 178 | 178 | 0 | 0 |
| FEDERAL INCOME TAX | 162,773 | 0 | 0 | 0 |