| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES - TOOLE KATZ & ROEMERSMA, LLP | 16,500 | 8,250 | 0 | 8,250 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JBG SMITH PROPERTIES REIT | 2,250,281 | 1,326,089 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN CONTEGRIA ACTIVANT III LLC | 245,801 | 248,736 | 293,651 |
| INVESTMENT IN CONTEGRIA CENTER ROCK FUND I, LLC | 392,667 | 429,541 | 670,153 |
| INVESTMENT IN CONTEGRIA CREST ROCK FUND I, LLC | 143,529 | 189,916 | 278,550 |
| INVESTMENT IN CONTEGRIA FUND MANAGER, LLC | 1,074,709 | 1,860,887 | 2,021,091 |
| INVESTMENT IN CONTEGRIA PRELUDE I, LLC | 201,150 | 202,521 | 571,748 |
| INVESTMENT IN CONTEGRIA TOWER ARCH II, LLC | 78,852 | 130,319 | 274,933 |
| INVESTMENT IN CONTEGRIA WARREN EQUITY I, LLC | 168,122 | 168,889 | 637,934 |
| INVESTMENT IN CORDILLERA INVESTMENT FUND II, LP | 1,024,372 | 1,067,290 | 1,499,592 |
| INVESTMENT IN CORDILLERA MEDIA & IP CO-INVESTMENT II, LP | 358,651 | 304,262 | 368,910 |
| INVESTMENT IN COTTAGES AT FOLEY FARMS, LLC | 1,000,000 | 1,003,186 | 1,003,186 |
| INVESTMENT IN CURRENT AT WATERSHED, LLC | 1,616,705 | 1,487,414 | 710,098 |
| INVESTMENT IN DECLARATION PARTNERS OPPORTUNITY III LP | 499,299 | 499,823 | 380 |
| INVESTMENT IN MODERNE VENTURES CORE FUND II, LP | 211,185 | 292,775 | 352,129 |
| INVESTMENT IN STERLING MEADOW LLC | 12,246 | 0 | 0 |
| INVESTMENT IN ZENSCAPE | 100,000 | 100,000 | 100,000 |
| PROGRAM RELATED INVESTMENT LOAN TO WASHINGTON HOUSING CONSERVANCY INC | 1,500,000 | 1,500,000 | 1,500,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 367 | 0 | 0 | 367 |
| OTHER EXPENSE | 19 | 19 | 0 | 0 |
| MANAGEMENT FEES | 4,504 | 4,504 | 0 | 0 |
| EXPENSES FROM PASSTHROUGH ENTITIES | 296,103 | 291,236 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 1231 GAIN (LOSS) FROM STERLING MEADOW | 5,510 | 5,510 | 5,510 |
| DIVIDEND INCOME FROM CONTEGRIA CENTER ROCK | 3,822 | 3,822 | 3,822 |
| DIVIDEND INCOME FROM CONTEGRIA FUND MANAGER | 2,569 | 2,569 | 2,569 |
| DIVIDEND INCOME FROM CONTEGRIA TOWER ARCH II | 4,804 | 4,804 | 4,804 |
| DIVIDEND INCOME FROM CORDILLERA INVESTMENT FUND II | 335 | 335 | 335 |
| INTEREST INCOME FROM CONTEGRIA ACTIVANT III | 292 | 292 | 292 |
| INTEREST INCOME FROM CONTEGRIA CENTER ROCK | 3,424 | 3,424 | |
| INTEREST INCOME FROM CONTEGRIA FUND MANAGER | 12,238 | 12,238 | 12,238 |
| INTEREST INCOME FROM CONTEGRIA TOWER ARCH II | 29 | 29 | |
| INTEREST INCOME FROM CONTEGRIA WARREN I | 376 | 0 | 376 |
| INTEREST INCOME FROM CORDILLERA INVESTMENT FUND II | 84,086 | 84,086 | 84,086 |
| INTEREST INCOME FROM CORDILLERA MEDIA & IP CO-INVESTMENT | 23,361 | 23,361 | 23,361 |
| INTEREST INCOME FROM COTTAGES AT FOLEY FARMS | 3,186 | 3,186 | |
| INTEREST INCOME FROM MODERNE VENTURES CORE FUND II | 1,206 | 1,206 | 1,206 |
| OTHER INCOME FROM CONTEGRIA CENTER ROCK FUND I | 1,259 | 1,259 | 1,259 |
| OTHER INCOME FROM CONTEGRIA FUND MANAGER | 822 | 822 | 822 |
| OTHER INCOME FROM CONTEGRIA TOWER ARCH II | -134 | -134 | -134 |
| OTHER INCOME FROM CONTEGRIA WARREN I | 590 | 590 | 590 |
| OTHER INCOME FROM CORDILLERA INVESTMENT FUND II | -9,649 | -9,649 | -9,649 |
| OTHER INCOME FROM CORDILLERA MEDIA & IP CO-INVESTMENT | 904 | 904 | 904 |
| PASSTHROUGH INCOME (LOSS) FROM CONTEGRIA CREST ROCK | 7,726 | 7,726 | |
| PASSTHROUGH INCOME FROM CONTEGRIA CENTER ROCK | -924 | -924 | |
| PASSTHROUGH INCOME FROM CONTEGRIA TOWER ARCH | 7,864 | 7,864 | |
| PASSTHROUGH INCOME FROM CONTEGRIA WARREN I | -14,692 | -14,692 | |
| PASSTHROUGH LOSS FROM CONTEGRIA FUND MANAGER | 299 | 299 | 299 |
| PASSTHROUGH LOSS FROM CONTEGRIA FUND MANAGER | -6,068 | -6,068 | |
| PASSTHROUGH LOSS FROM CORDILLERA INVESTMENT FUND II | -4,458 | -4,458 | |
| PASSTHROUGH LOSS FROM CORDILLERA MEDIA & IP CO-INVESTMENT | -715 | -715 | |
| RRE INCOME (LOSS) FROM DECLARATION PARTNERS | -717 | -717 | -717 |
| RRE INCOME (LOSS) FROM STERLING MEADOW | -2,968 | -2,968 | -2,968 |
| RRE INCOME FROM CONTEGRIA WARREN I | 23 | 23 | |
| RRE LOSS FROM CORDILLERA INVESTMENT FUND II | -11 | 3,044 | -11 |
| RRE LOSS FROM CURRENT AT WATERSHED | -55,595 | -55,595 | -55,595 |
| RRE LOSS FROM CURRENT AT WATERSHED | -73,696 | -73,696 | |
| 1231 GAIN (LOSS) FROM CONTEGRIA FUND MANAGER | 24 | 24 |
| 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 | 0 | 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 | 17,150 | 8,575 | 0 | 8,575 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 797 | 0 | 0 | 0 |