| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING | 74,000 | 0 | 74,000 | |
| TAX RETURN PREPARATION | 24,000 | 0 | 21,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AON PLC (AON) 8,515.000 SHARES | 601,586 | 3,058,247 |
| AUTHID INC (AUID) 29,867.000 SHARES | 568,550 | 179,799 |
| AUTOSLED INVESTMENTS INC. | 187,500 | 187,500 |
| BROAD STREET REALTY, INC. (BRST) 8,144.000 SHARES | 28,000 | 814 |
| BYRNA TECHNOLOGIES INC (BYRN) 459,609.000 SHARES | 1,403,368 | 13,241,335 |
| COPPERNICO METALS INC (CPPMF) 4,455.000 SHARES | 0 | 783 |
| FIRST HORIZON CORP (FHN) 11,952.600 SHARES | 93,040 | 240,845 |
| FVCBANKCORP INC (FVCB) 1,806.000 SHARES | 0 | 22,701 |
| REDISHRED CAPITAL CORP (KUT) 7,100.000 SHARES | 21,217 | 24,189 |
| SWEETGREEN INC (SG) 11,758.000 SHARES | 27,661 | 376,961 |
| WHEELS UP EXPERIENCE INC (UP) 6,879.000 SHARES | 149,998 | 11,350 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AFFORDABLE MINI-STORAGE OF GREENBELT, LLC | AT COST | 15,574 | 15,574 |
| BAIRD CORE PLUS BOND INST (BCOIX) 11,782.898 SHARES | AT COST | 137,716 | 117,947 |
| BDC PROPERTIES LLC | AT COST | 79,825 | 79,825 |
| BLUESTONE INVESTMENT PARTNERS III, LP | AT COST | 60,030 | 60,030 |
| CALAMOS MARKET NEUTRAL INCOME I (CMNIX) 8,221.046 SHARES | AT COST | 115,397 | 122,740 |
| CLIFFWATER CORPORATE LENDING I (CCLFX) 28,774.859 SHARES | AT COST | 305,350 | 305,589 |
| COCO CREEK III LLC | AT COST | 20,366 | 20,366 |
| COCO FOLES, LLC | AT COST | 4,433 | 4,433 |
| COCO OCHO, LLC | AT COST | 2,439 | 2,439 |
| DIAMOND HILL SMALL-MID CAP I (DHMIX) 5,875.730 SHARES | AT COST | 153,108 | 150,360 |
| DOUBLE EDGE SWORD PARTNERS | AT COST | 14,561 | 14,561 |
| DOUBLE EDGE SWORD PARTNERS III, LLC | AT COST | 56,034 | 56,034 |
| EDGEWOOD GROWTH INSTL (EGFIX) 2,636.667 SHARES | AT COST | 133,140 | 116,857 |
| FRIENDS BDC FUND III, LLC | AT COST | 94,711 | 94,711 |
| FRIENDS I, LLC | AT COST | 3,041 | 3,041 |
| FRIENDS V, LLC | AT COST | 618 | 618 |
| FRIENDS XV, LLC | AT COST | 3,375 | 3,375 |
| FRIENDS XX, LLC | AT COST | 7,098 | 7,098 |
| FRIENDS XXVI, LLC | AT COST | 28,125 | 28,125 |
| FRIENDS XXXVIII, LLC | AT COST | 68,319 | 68,319 |
| GATEWAY Y (GTEYX) 2,951.483 SHARES | AT COST | 105,708 | 136,565 |
| GQG PARTNERS EMERGING MARKETS EQUITY INST (GQGIX) 4,723.907 SHARES | AT COST | 74,761 | 78,133 |
| HILLTOP OUTPARCEL, LLC | AT COST | 5,848 | 5,848 |
| HILLTOP PLAZA HOLDINGS, LLC | AT COST | 27,981 | 27,981 |
| LORD ABBETT CR OPPORTUNITIES (LCRDX) 42,203.364 SHARES | AT COST | 380,500 | 376,876 |
| MEDZED, LLC | AT COST | 110,735 | 110,735 |
| NAV OPPORTUNITY FUND II, LP | AT COST | 7,296 | 7,296 |
| NEUBERGER BERMAN STRATEGIC INCOME I (NSTLX) 6,686.928 SHARES | AT COST | 64,445 | 66,067 |
| OBSERVATION INVESTOR ASSOCIATES LLC | AT COST | 32,015 | 32,015 |
| OSTERWEIS STRATEGIC INCOME (OSTIX) 7,344.274 SHARES | AT COST | 82,721 | 82,329 |
| PARKWAY OWNER LLC | AT COST | 52,375 | 52,375 |
| PENNY LANE PARTNERS | AT COST | 103,096 | 103,096 |
| PENULTIMATE PARTNERS IV, LLC | AT COST | 66,549 | 66,549 |
| POLEN GLOBAL GROWTH INSTITUTIONAL (PGIIX) 3,243.767 SHARES | AT COST | 80,818 | 86,057 |
| POLO GREENE OWNER LLC | AT COST | 15,988 | 15,988 |
| RCG REAL ESTATE FUND LP 16 | AT COST | 65,628 | 65,628 |
| RMC-H STREET, LLC | AT COST | 36,672 | 36,672 |
| ROLLINS FORTIFIED, LLC | AT COST | 23,250 | 23,250 |
| ROLLINS MRP III, LLC | AT COST | 136,958 | 136,958 |
| ROLLINS VELSOR GATEWAY LLC | AT COST | 8,495 | 8,495 |
| ROSENTHAL PROPERTIES INVESTMENT FUND LLC | AT COST | 95,818 | 95,818 |
| SCHWAB FUNDAMENTAL INTL EQUITY INDEX FD (SFNNX) 5,006.1520 SHARES | AT COST | 41,654 | 51,864 |
| SCHWAB FUNDAMENTAL US LARGE COMPANY IDX (SFLNX) 6,824.8250 SHARES | AT COST | 123,402 | 190,140 |
| SCHWAB US TIPS ETF (SCHP) 2,342.8366 SHARES | AT COST | 70,225 | 60,515 |
| SCUDDER BAY CAPITAL, LLC | AT COST | 362,140 | 362,140 |
| SOUTH CRATER SQUARE 1021 LLC | AT COST | 83,816 | 83,816 |
| STEVENSON INVESTMENTS VIII LLC | AT COST | 45,666 | 45,666 |
| TAMARIX EQUITY PARTNERS, LP | AT COST | 95,486 | 95,486 |
| UIP ONYX INVEST, LLC | AT COST | 45,783 | 45,783 |
| VANGUARD FTSE ALL WORLD (VEU) 1,772.1138 SHARES | AT COST | 96,243 | 101,737 |
| VANGUARD S&P 500 ETF (VOO) 329.2721 SHARES | AT COST | 85,175 | 177,415 |
| VANGUARD SMALL CAP ETF (VB) 429.7321 SHARES | AT COST | 72,068 | 103,256 |
| WMG ST PETE SMALL BAY I LP | AT COST | 161,877 | 161,877 |
| XMACHINA LLC | AT COST | 725,531 | 1,183,202 |
| ZITELMAN PARTNERS - SACHS CAPITAL VCARE, LLC | AT COST | 250,014 | 250,014 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DISTRIBUTIONS RECEIVABLE | 9,447 | 4,627 | 4,627 |
| LIFE INSURANCE POLICY MASS MUTUAL | 583,105 | 606,985 | 758,441 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO BRING COST BASIS OF DONATED SECURITIES TO TAX BASIS | 3,212,788 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER INVESTMENT EXPENSES | 3,796 | 3,796 | 0 | |
| BANK FEES | 750 | 0 | 750 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON NOTES AND LOANS RECEIVABLES | 94,401 | 94,401 | 94,401 |
| FEDERAL EXCISE TAX REFUNDS | 11,358 | 11,358 | |
| THRU SCHEDULE K-1 ORDINARY BUSINESS INCOME (LOSS) | -98,298 | -99,934 | -98,298 |
| THRU SCHEDULE K-1 NET RENTAL REAL ESTATE INCOME | -137,959 | -126,083 | -137,959 |
| THRU SCHEDULE K-1 OTHER INCOME (LOSS) | -1,038 | -1,038 | -1,038 |
| THRU SCHEDULE K-1 ROYALTIES | -234 | -234 | -234 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT AND ADVISORY | 10,226 | 10,226 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES WITHHELD | 2 | 2 | 0 |