| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 22,524 | 20,272 | 2,252 |
| Category | Amount |
|---|---|
| N/A |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MS 024005 - STOCK | 8,937,068 | 9,615,774 |
| MS 024005 - ETFS & CEFS | 554,711 | 496,285 |
| MS 021207 - STOCK | 29,905,690 | 32,106,999 |
| MS 021207 - ETFS & CEFS | 4,671,345 | 4,922,608 |
| USB 9000 - MUTUAL FUNDS EQ | 3,967,103 | 4,076,273 |
| USB 9000 - FIXED INCOME | 1,044,829 | 1,002,499 |
| USB 9001 - DOMESTIC PREF STOCK | 250,000 | 250,000 |
| BLACKBIRD HEALTH SAFE | 450,000 | 450,000 |
| 150,000 SHS ARMGO SERIES A | 150,000 | 150,000 |
| 13,484 SHS ARMGO SERIES A2 | 13,484 | 13,484 |
| PRIOR YEAR BALANCE |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 1776 SEED INVESTORS LP | AT COST | 89,844 | 253,493 |
| ADAGE CAPITAL PARTNERS | AT COST | 14,926,992 | 16,533,315 |
| APAX GLOBAL IMPACT LP | AT COST | 182,634 | 232,078 |
| CAMBER CREEK FUND III LP | AT COST | 728,868 | 1,449,024 |
| CAMBER CREEK FUND IV LP | AT COST | 355,611 | 407,423 |
| CAMBER CREEK FUND VI LP | AT COST | 323,498 | 871,571 |
| COMMONFUND CAPITAL PTR 2000 LP | AT COST | 9,515 | 3,609 |
| COMMONFUND CAPITAL PTRS III LP | AT COST | 20,681 | 40,906 |
| CONTEGRIA FUND I LLC | AT COST | 1,069,789 | 887,387 |
| CONTEGRIA FUND II LLC | AT COST | 1,318,500 | 1,273,184 |
| CORE CAPITAL PARTNERS II | AT COST | 0 | 746,421 |
| EASTPORT PLAZA, LLC | AT COST | 99,181 | 99,181 |
| FARALLON CAPITAL F5 INVESTORS | AT COST | 600,000 | 643,052 |
| GENERATION IM GLOBAL EQUITY | AT COST | 2,647,113 | 2,651,011 |
| PRUDENT CAPITAL VIII | AT COST | 0 | 0 |
| IMPACTIVE CAPITAL FUND LTD | AT COST | 3,000,000 | 3,254,414 |
| INHERENT PARTNERS FUND I, LLC | AT COST | 1,263,541 | 1,318,539 |
| INVESTORS PARTNER FUND | AT COST | 62,715 | 82,405 |
| JBG SMITH | AT COST | 0 | 0 |
| JUSTICE HOUSING PARTNERS | AT COST | 502,861 | 416,144 |
| JUSTICE HOUSING PARTNERS 2 LP | AT COST | 0 | 0 |
| LANDMARK EQUITY PARTNERS XIII | AT COST | 0 | 0 |
| LONE CEDAR LTD | AT COST | 2,773,122 | 3,293,666 |
| NEXT PLAY CAPITAL III Q, LP | AT COST | 600,000 | 536,924 |
| THE CRANEMERE GROUP LIMITED | AT COST | 899,902 | 79,991 |
| PRUDENT CAPITAL III LP | AT COST | 282,363 | 283,239 |
| ROSE AFFORD HOUSING | AT COST | 35,278 | 35,278 |
| SUMMIT PARTNERS SUSTAINABLE | AT COST | 3,000,000 | 3,316,155 |
| UNION KITCHEN FUND 1, LP | AT COST | 457,625 | 507,006 |
| URBAN EDGE PROPERTIES | AT COST | 0 | 0 |
| VORNADO LP | AT COST | 0 | 0 |
| VISTRIA FUND V | AT COST | 363,824 | 360,585 |
| ZEAL CAPITAL PARTNERS FUND | AT COST | 312,500 | 258,204 |
| PRIOR YEAR BALANCE | AT COST |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID TAXES | 62,667 | 62,667 | |
| K1 - DISTRIBUTIONS RECEIVABLE | 11,866 | 11,866 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE | 201,433 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| K1 - 179 DEDUCTION | 212 | 212 | 0 | |
| K1 - CHARITABLE CONTRIBUTIONS | 269 | 269 | 269 | |
| K1 - INVESTMENT INTEREST | 198,167 | 198,167 | 0 | |
| K1 - 59(E)(2) EXPENDITURES | 5,420 | 5,420 | 0 | |
| K1 - 2% PORTFOLIO DEDUCTIONS | 136,423 | 136,423 | 0 | |
| K1 - PORTFOLIO DEDUCTIONS | 19 | 19 | 0 | |
| K1 - OTHER DEDUCTIONS | 250,346 | 250,346 | 0 | |
| K1 - NONDEDUCTIBLE EXPENSES | 1,893 | 0 | 0 | |
| K1 - FOREIGN TAXES | 5,729 | 5,729 | 0 | |
| MISCELLANEOUS | 444,400 | 399,960 | 44,440 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K1 - Ordinary Income | 31,027 | 31,027 | |
| K1 - Rental Income | -649 | -649 | |
| K1 - Other Rental Income | 6 | 6 | |
| K1 - Interest | 42,762 | 42,762 | |
| K1 - Dividends | 417,509 | 417,509 | |
| K1 - Royalties | 175 | 175 | |
| K1 - Other Portfolio Income | 4,570,575 | 4,570,575 | |
| K1 - Cancellation of debt | 330 | 330 | |
| K1 - Other Income (Loss) | 460 | 460 | |
| K1 - TE Interest | 2,702 | 0 | |
| Other K1 Income Adjustment | -331,744 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CORE CAPITAL PARTNERS II | 0 | 62,126 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| BERNSTEIN FAMILY VENTURES LLC (INHERITED | 8,556,156 | 5,455,252 | 2018-01 | 2031-12 | 265 % | ||||||
| CAPITAL BANCORP INC (INHERITED) | 500,000 | 500,000 | 2020-11 | 2030-11 | 5.00% FIXED-TO-FLOATING RATE SUBORDINATED NOTE | 5 % | |||||
| NORMAN BERNSTEIN KIDS '07 NOTE (INHERITE | 2,381,478 | 977,648 | 2014-01 | 2028-12 | 4 % | ||||||
| BDC PROPERTIES LLC (INHERITED) | 2,679,600 | 2,548,586 | 2022-03 | 2047-03 | 252 % | ||||||
| DNB 1600 PENN LLC (INHERITED) | 542,500 | 515,976 | 2022-03 | 2047-03 | 252 % | ||||||
| FRANCONIA ROAD (INHERITED) | 2,905,000 | 2,762,965 | 2022-03 | 2047-03 | 252 % | ||||||
| WASHINGTON HOUSING CONSERVANCY | 1,000,000 | 1,000,000 | 2023-01 | 2030-12 | 1 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 166,097 | 166,097 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 40,000 | |||
| VA TAXES | 707 | 707 |