| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 146,732 | 57,226 | 87,302 | |
| ACCOUNTING FEES - RENTAL | 6,828 | 6,828 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES CORE S&P 500 ETF | 9,086,276 | 9,086,276 |
| MFC ISHARES CORE S&P MID-CAP ETF | 536,489 | 536,489 |
| MFC ISHARES TR RUSSELL 2000 ETF | 711,491 | 711,491 |
| MFC VANGUARD INTL EQUITY INDEX FDS FTSE EMERGING MKTS | 1,285,528 | 1,285,528 |
| VANGUARD FTSE DEVELOPED MARKETS ETF | 2,952,407 | 2,952,407 |
| MFO BLACKROCK FDS V HIGH YIELD BD PORT INSTL | 1,890,597 | 1,890,597 |
| MFC ISHARES TRUST CORE US AGGREGATE BD ETF | 2,076,083 | 2,076,083 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FARALLON CAPITAL INSTITUTIONAL PARTNERS, LP | FMV | 84,397 | 84,397 |
| TIGER GLOBAL | FMV | 32,717 | 32,717 |
| RESOURCE CAPITAL FUND IV, L.P. | FMV | 166,186 | 166,186 |
| CERBERUS INSTITUTIONAL PARTNERS, L.P. (SERIES FOUR) | FMV | 2,894 | 2,894 |
| CROSSLINK VENTURES V, L.P. | FMV | 83,346 | 83,346 |
| DODDINGTON EMERGING MARKETS FUND LLC | FMV | 599,690 | 599,690 |
| ENCAP ENERGY CAPITAL FUND X LP | FMV | 517,545 | 517,545 |
| GREENSPRING | FMV | 841,759 | 841,759 |
| HELLMAN & FRIEDMAN CAPITAL PTRS VI | FMV | 746,617 | 746,617 |
| SFW CAPITAL PARTNERS FUND II, LP | FMV | 1,207,670 | 1,207,670 |
| SVERICA CAPITAL PARTNERS IV | FMV | 2,292,731 | 2,292,731 |
| IEC FUND III LP | FMV | 748,343 | 748,343 |
| PRIME FINANCE CMBS B-PIECE FUND I, LP | FMV | 1,603,918 | 1,603,918 |
| PRIME FINANCE - SHORT DURATION | FMV | 332,890 | 332,890 |
| SPO PARTNERS II, L.P. | FMV | 86 | 86 |
| TRI-COUNTY INVESTMENTS LLC | FMV | 2,365,636 | 2,365,636 |
| MF BB2 LLC | FMV | 877,954 | 877,954 |
| SHORENSTEIN INVESTORS EIGHT LLC | FMV | 247,203 | 247,203 |
| SHORENSTEIN INVESTORS NINE LLC | FMV | 6,511 | 6,511 |
| SHORENSTEIN INVESTORS ELEVEN LLC | FMV | 415,294 | 415,294 |
| PROSPER MARKETPLACE INC. | FMV | 11,655 | 11,655 |
| CROSSLINK WOLVERINE FUND, LP | FMV | 3,911,079 | 3,911,079 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE, FIXTURES, & EQUIPMENT | 136,590 | 114,566 | 22,024 | 22,024 |
| SOFTWARE | 28,295 | 28,295 | 0 | |
| WEBSITE | 65,877 | 65,877 | 0 | |
| LEASEHOLD IMPROVEMENTS | 233,260 | 203,269 | 29,991 | 29,991 |
| BUILDING & IMPROVEMENTS | 17,403,183 | 13,375,361 | 4,027,822 | 4,027,822 |
| LAND | 3,967,263 | 0 | 3,967,263 | 3,967,263 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 9,942 | 0 | 9,942 | |
| LEGAL - RENTAL | 12,803 | 12,803 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RIGHT-OF-USE LEASE ASSET | 823,785 | 355,326 | 355,326 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES ON INVESTMENTS | 2,741,166 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PASSTHROUGH DEDUCTIONS | 0 | 198,754 | 0 | |
| SUPPLIES | 288 | 0 | 271 | |
| INSURANCE | 7,075 | 0 | 15,498 | |
| STAFF DEVELOPMENT | 8,688 | 0 | 4,520 | |
| CUSTODY FEES | 41,011 | 41,011 | 0 | |
| EQUIPMENT RENTAL & MAINTENANCE | 1,839 | 0 | 1,839 | |
| WEB SERVICES | 11,047 | 0 | 10,411 | |
| TELEPHONE | 2,942 | 0 | 2,942 | |
| MEALS & ENTERTAINMENT | 4,880 | 0 | 5,316 | |
| OFFICE EXPENSES | 11 | 0 | 11 | |
| EVENTS | 3,688 | 0 | 3,688 | |
| MEMBERSHIP DUES | 7,130 | 0 | 40 | |
| SMALL EQUIPMENT | 222 | 0 | 222 | |
| INSURANCE - RENTAL | 28,587 | 28,587 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH INCOME/LOSS | -182,954 | ||
| CA TAX REFUND | 662 | 662 | |
| PROPERTY TAX REFUND | 66,962 | 66,962 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITIES | 106,000 | 54,000 |
| OPERATING LEASE LIABILITY | 847,948 | 370,696 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HR SERVICES | 4,980 | 0 | 4,980 | |
| CONSULTING | 22,490 | 0 | 22,490 | |
| ADVISORY | 5,579 | 0 | 5,579 | |
| DATA SERVICE | 2,205 | 0 | 2,205 | |
| OTHER PROF FEES | 19,810 | 0 | 15,990 | |
| COMPUTER SERVICES | 30,911 | 0 | 30,911 | |
| INVESTMENT MANAGEMENT FEES | 56,876 | 56,876 | 0 | |
| APPRAISAL SERVICES | 57,225 | 0 | 57,225 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL AND STATE TAXES | 122,300 | 0 | 0 | |
| CA RRF-1 FILING FEE | 400 | 0 | 400 | |
| OTHER STATE TAXES - RENTAL | 10,713 | 10,713 | 0 |