| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 149,615 | 58,350 | 90,866 | |
| ACCOUNTING FEES - RENTAL | 4,041 | 4,041 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DODGE AND COX STOCK FUND | 3,214,448 | 3,214,448 |
| PRIMECAP ODYSSEY GROWTH | 2,554,736 | 2,554,736 |
| DODGE AND COX INTERNATIONAL STOCK FUND | 1,873,650 | 1,873,650 |
| JOHCM EMERGING MARKET | 423,341 | 423,341 |
| PIMCO TOTAL RETURN FUND | 4,541,551 | 4,541,551 |
| DOUBLELINE | 2,819,423 | 2,819,423 |
| HYDROFARM HOLDINGS GROUP INC | 118,759 | 118,759 |
| MFO BBH PART-INTERNATIONAL EQUITY | 1,627,252 | 1,627,252 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FARALLON CAPITAL INSTITUTIONAL PARTNERS, LP | FMV | 93,816 | 93,816 |
| TIGER GLOBAL | FMV | 33,824 | 33,824 |
| RESOURCE CAPITAL FUND IV, L.P. | FMV | 181,747 | 181,747 |
| CERBERUS INSTITUTIONAL PARTNERS, L.P. (SERIES FOUR) | FMV | 5,727 | 5,727 |
| CROSSLINK VENTURES V, L.P. | FMV | 139,860 | 139,860 |
| DODDINGTON EMERGING MARKETS FUND LLC | FMV | 593,192 | 593,192 |
| ENCAP ENERGY CAPITAL FUND X LP | FMV | 581,888 | 581,888 |
| GREENSPRING | FMV | 1,833,856 | 1,833,856 |
| HELLMAN & FRIEDMAN CAPITAL PTRS VI | FMV | 1,047,597 | 1,047,597 |
| SFW CAPITAL PARTNERS FUND II, LP | FMV | 2,688,300 | 2,688,300 |
| SVERICA CAPITAL PARTNERS IV | FMV | 3,138,650 | 3,138,650 |
| IEC FUND III LP | FMV | 745,269 | 745,269 |
| PRIME FINANCE CMBS B-PIECE FUND I, LP | FMV | 1,735,593 | 1,735,593 |
| PRIME FINANCE - SHORT DURATION | FMV | 469,704 | 469,704 |
| SPO PARTNERS II, L.P. | FMV | 87 | 87 |
| TRI-COUNTY INVESTMENTS LLC | FMV | 2,660,000 | 2,660,000 |
| MF BB2 LLC | FMV | 858,836 | 858,836 |
| SHORENSTEIN INVESTORS EIGHT LLC | FMV | 529,931 | 529,931 |
| SHORENSTEIN INVESTORS NINE LLC | FMV | 14,207 | 14,207 |
| SHORENSTEIN INVESTORS ELEVEN LLC | FMV | 431,352 | 431,352 |
| PROSPER MARKETPLACE INC. | FMV | 11,655 | 11,655 |
| CROSSLINK WOLVERINE FUND, LP | FMV | 3,051,104 | 3,051,104 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE, FIXTURES, & EQUIPMENT | 136,590 | 103,076 | 33,514 | 33,514 |
| SOFTWARE | 28,295 | 28,295 | 0 | |
| WEBSITE | 65,877 | 65,877 | 0 | |
| LEASEHOLD IMPROVEMENTS | 233,260 | 163,282 | 69,978 | 69,978 |
| BUILDING & IMPROVEMENTS | 17,403,183 | 12,505,199 | 4,897,984 | 4,897,984 |
| LAND | 3,967,263 | 0 | 3,967,263 | 3,967,263 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL - RENTAL | 6,717 | 6,717 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RIGHT-OF-USE LEASE ASSET | 1,286,416 | 823,785 | 823,785 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES ON INVESTMENTS | 1,325,882 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PASSTHROUGH DEDUCTIONS | 0 | 144,165 | 0 | |
| SUPPLIES | 1,781 | 0 | 1,781 | |
| INSURANCE | 11,181 | 0 | 10,822 | |
| STAFF DEVELOPMENT | 62,957 | 0 | 57,957 | |
| CUSTODY FEES | 12,511 | 12,511 | 0 | |
| EQUIPMENT RENTAL & MAINTENANCE | 1,768 | 0 | 1,768 | |
| WEB SERVICES | 13,871 | 0 | 13,871 | |
| TELEPHONE | 6,682 | 0 | 6,682 | |
| MEALS & ENTERTAINMENT | 13,627 | 0 | 13,111 | |
| OFFICE EXPENSES | 189 | 0 | 189 | |
| EVENTS | 6,135 | 0 | 6,135 | |
| MEMBERSHIP DUES | 3,608 | 0 | 3,608 | |
| SMALL EQUIPMENT | 7,398 | 0 | 7,398 | |
| REIMBURSEMENTS & OTHER EXPENSES | 328,393 | 0 | 0 | |
| INSURANCE - RENTAL | 25,082 | 25,082 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH INCOME/LOSS | -78,872 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITIES | 73,000 | 106,000 |
| OPERATING LEASE LIABILITY | 1,305,455 | 847,948 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HR SERVICES | 7,898 | 0 | 7,898 | |
| RETIREMENT PLAN ADMINISTRATIVE SERVICES | 2,515 | 0 | 2,515 | |
| ADVISORY | 5,678 | 0 | 5,678 | |
| DATA SERVICE | 2,205 | 0 | 2,205 | |
| OTHER PROF FEES | 17,467 | 0 | 15,439 | |
| GRAPHIC DESIGN | 7,550 | 0 | 7,550 | |
| COMPUTER SERVICES | 36,232 | 0 | 44,213 | |
| INVESTMENT MANAGEMENT FEES | 89,853 | 89,853 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 74,928 | 0 | 0 | |
| STATE UBI TAXES | 1,914 | 0 | 0 | |
| OTHER STATE TAXES - RENTAL | 3,300 | 3,300 | 0 |