| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CARR RIGGS & INGRAM | 25,000 | 20,000 | 5,000 | |
| MITCHELL TITUS AUDITING FEES | 25,000 | 25,000 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTHERN TRUST EQUITY SECURITIES | 17,035,560 | 36,636,036 |
| BLACKROCK INSTITUTIONAL TRUST | 22,240,240 | 21,630,919 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NORTHERN TRUST FIXED INCOME | AT COST | 32,873,614 | 31,589,630 |
| NEUBERGER BERMAN HIGH INCOME FUND LLC | AT COST | 4,986,464 | 5,004,816 |
| J.P. MORGAN US REAL ESTATE INCOME & GROWTH DOMESTIC LP | AT COST | 3,207,503 | 4,842,849 |
| ROCKCREEK CICF I | FMV | 853,130 | 985,915 |
| ROCKCREEK CICF II | FMV | 194,070 | 209,981 |
| ROCKCREEK CICF III | FMV | 351,588 | 348,277 |
| ROCKCREEK CICF IV | FMV | 609,494 | 641,515 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BALLARD SPAHR LEGAL FEES | 172 | 172 | 0 | |
| KATTEN MUCHIN ROSENMAN | 20,000 | 20,000 | 0 | |
| TROUTMAN PEPPER HAMILTON SANDERS LLP | 10,144 | 0 | 10,144 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FEDERAL EXCISE TAX RECEIVABLE | 164,091 | 95,962 | 95,962 |
| GROWFLUX INC. CONVERTIBLE PROMISSORY NOTE 6%,8/5/24 | 122,767 | 128,767 | 128,767 |
| 92,930 SHS RADIATOR LABS SERIES A PREFERRED STOCK | 100,000 | 100,000 | 100,000 |
| 28,950 SHS BLOCPOWER SERIES A PREFERRED STOCK | 100,000 | 100,000 | 125,000 |
| NAIM ENERGY TECH. LLC DBA NETENERGY CONVERTIBLE PROMISSORY NOTE 9%,6/26/25 | 121,600 | 136,444 | 136,444 |
| AMIDUS RESILIENCE LLC SIMPLE AGREEMENT FOR FUTURE EQUITY | 100,000 | 100,000 | 100,000 |
| ATP-MD, LLC CONVERTIBLE PROMISSARY NOTE 8%, 3/14/24 | 117,899 | 124,899 | 124,899 |
| 51,735 SHS PROPAGATE VENTURES SERIES A PREFERRED STOCK | 100,000 | 100,000 | 124,997 |
| LULA, INC, CONVERTIBLE PROMISSORY NOTE 6%, 2/19/23 | 117,178 | 123,178 | 123,178 |
| 176,834 SHS CLIMATE ROBOTICS SEED | 100,000 | 100,000 | 100,000 |
| 128,180 SHS COMPOST CREW SERIES A PREFERRED STOCK | 106,197 | 106,197 | 132,794 |
| ECOSPEARS, INC, SIMPLE AGREEMENT FOR FUTURE EQUITY | 100,000 | 100,000 | 100,000 |
| ISEECHANGE INC, CONVERTIBLE PROMISSORY NOTE 6%, 3/26/26 | 116,504 | 122,504 | 122,504 |
| 58,259 SHS CLEARFLAME ENGINES, INC SERIES A PREFERRED STOCK | 102,247 | 102,247 | 129,469 |
| CAMBIUM CARBON PBC, CONVERTIBLE PROMISSORY NOTE 8%, 7/5/25 | 113,027 | 119,523 | 119,523 |
| 110,956 SHS PLS SERIES A PREFERRED STOCK | 104,296 | 104,296 | 5,703 |
| HIDDEN GEMS SIMPLE AGREEMENT FOR FUTURE EQUITY | 100,000 | 100,000 | 100,000 |
| 52,976 SHS CARBON REFORM SEED | 102,433 | 102,433 | 249,734 |
| KADEYA SIMPLE AGREEMENT FOR FUTURE EQUITY | 100,000 | 100,000 | 100,000 |
| 119,904 SHS CHARGERHELP SERIES A PREFERRED STOCK | 100,000 | 100,000 | 131,199 |
| ABSTRACT ENGINEERING CONVERTIBLE PROMISSORY NOTE 6.00%, 6/1/2024 | 109,501 | 115,501 | 115,501 |
| 38,009 SHS TRAXEN SERIES A PREFERRED STOCK | 109,469 | 111,655 | 111,611 |
| TRAXEN 47,619 SHS PENNY WARRANTS | 476 | 476 | 20,476 |
| 8,305 SHS CLEARTRACE SERIES B STOCK | 100,000 | 100,000 | 100,000 |
| 42,052 SHS JUST VERTICLE SERIES SEED-2 STOCK | 100,000 | 100,000 | 100,000 |
| 63,974 SHS CHARGERHELP SERIES A PREFERRED STOCK | 70,000 | 70,000 | 70,000 |
| 49,330 SHS CLIMATE ROBOTICS SERIES A-1 PREFERRED STOCK | 79,998 | 79,998 | 79,998 |
| BYFUSION GLOBAL SIMPLE AGREEMENT FOR FUTURE EQUITY | 200,000 | 200,000 | 200,000 |
| PERL STREET SIMPLE AGREEMENT FOR FUTURE EQUITY | 200,000 | 200,000 | 200,000 |
| 131,596 SHS VOLTPOST SERIES SEED | 200,000 | 200,000 | 200,000 |
| 1,081,760 SHS SPARKCHARGE SERIES A-4 PREFERRED STOCK | 207,463 | 215,847 | 229,333 |
| 283,006 SHS ACLIMA, INC SERIES B STOCK | 202,323 | 217,144 | 217,144 |
| DISPOSITION PROCEEDS RECEIVABLE FROM GREENPRINT | 57,956 | 0 | 0 |
| METAL LIGHT, INC, CONVERTIBLE PROMISSORY NOTE 8%, 5/1/26 | 79,011 | 79,011 | |
| 516,742 SHS REVERT TECHNOLOGIES, INC SERIES SEED | 250,000 | 250,000 | |
| STATION A, INC, CONVERTIBLE PROMISSORY NOTE 8.5%, 4/16/25 | 209,641 | 209,641 | |
| CHARGERHELP INC, CONVERTIBLE PROMISSORY NOTE 8%, 10/15/25 | 103,529 | 103,529 | |
| 362,476 SHS EION CORP SERIES A-6 PREFERRED STOCK | 250,000 | 250,000 | |
| CLEARFLAME ENGINES, CONVERTIBLE PROMISSORY NOTE 15%, 2/28/25 | 13,946 | 13,946 |
| Description | Amount |
|---|---|
| OTHER ADJUSTMENTS | 37,747 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS FEES | 28,688 | 28,688 | 0 | |
| NEUBERGER BERMAN HIGH INCOME FUND LLC | 4,640 | 4,640 | 0 | |
| ROCKCREEK CICF I - 2% MISC | 24,214 | 24,214 | 0 | |
| ROCKCREEK CICF II - 2% MISC | 29,904 | 29,904 | 0 | |
| ROCKCREEK CICF III - 2% MISC | 16,397 | 16,397 | 0 | |
| ROCKCREEK CICF IV - 2% MISC | 16,743 | 16,743 | 0 | |
| ROCKCREEK FUNDS ORDINARY LOSSES | 15,806 | 15,806 | 0 | |
| ACWI EX-U.S. SUPERFUND B - 2% MISC | 26,831 | 26,831 | 0 | |
| DEVELOPED REAL ESTATE INDEX FUND B - 2% MISC | 20,885 | 20,885 | 0 | |
| MSCI EQUITY INDEX FUND B - RUSSIA - 2% MISC | 2 | 2 | 0 | |
| SHORT-TERM INVESTMENT FUND B - 2% MISC | 1 | 1 | 0 | |
| BLACKROCK 2021 | 22,424 | 22,424 | 0 | |
| BLACKROCK 2022 | 24,561 | 24,561 | 0 | |
| BLACKROCK 2023 | 54,212 | 54,212 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NEUBERGER BERMAN HIGH INCOME FUND LLC | 7 | 7 | 7 |
| ROCKCREEK CICF IV | 1,063 | 1,063 | 1,063 |
| ROCKCREEK CICF II | 308 | 308 | 308 |
| SHORT-TERM INVESTMENT FUND B | 18 | 18 | 18 |
| ACWI EX-U.S. SUPERFUND B | 21,163 | 21,163 | 21,163 |
| K-1 BLACKROCK DEVELOPED R/E | -4,708 | -4,708 | -4,708 |
| BLACKROCK 2021 | 149,127 | 149,127 | 149,127 |
| BLACKROCK 2022 | -63,943 | -63,943 | -63,943 |
| BLACKROCK 2023 | 108,339 | 108,339 | 108,339 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALADDIN INVESTMENT FEES | 2,886 | 2,886 | 0 | |
| BLACKROCK MANAGEMENT FEES | 13,536 | 13,536 | 0 | |
| NEUBERGER BERMAN LLC | 68,205 | 68,205 | 0 | |
| NORTHERN TRUST | 53,567 | 53,567 | 0 | |
| XPONANCE MANAGEMENT FEES | 10,850 | 10,850 | 0 | |
| FRESHWATER ADVISORS | 120,000 | 120,000 | 0 | |
| COUNCIL ON FOUNDATION | 15,000 | 15,000 | 0 | |
| U.S. REAL ESTATE INCOME & GROWTH DOMESTIC LP | 85,261 | 85,261 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 68,129 | 0 | 0 | |
| FOREIGN TAX | 390,486 | 390,486 | 0 |