| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 76,612 | 19,153 | 0 | 71,053 |
| Contractor | Explanation |
|---|---|
| Revere Properties LP | |
| Revere Properties Facility Maintenance LLC | |
| Neal Gerber & Eisenberg | |
| Neal & Leroy LLC | |
| Grant Thornton LLP |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 97 SH Schlumberger LTD Com | 6,626 | 6,626 |
| 96 SH Halliburton Co Com | 3,313 | 3,313 |
| 43 SH Devon Energy Corp New Com | 2,666 | 2,666 |
| 45 SH Cameron Intl Corp Com | 2,213 | 2,213 |
| 97 SH Crown Castle Intl Corp Com | 4,346 | 4,346 |
| 140 SH American Tower Corp Cl A | 8,401 | 8,401 |
| 42 SH Praxair Inc Com | 4,490 | 4,490 |
| 130 SH Xilinx Com | 4,168 | 4,168 |
| 164 SH Qualcomm Inc Com | 8,971 | 8,971 |
| 175 SH Oracle Corp Com | 4,489 | 4,489 |
| 105 SH Netapp Inc Com | 3,808 | 3,808 |
| 14 SH Mastercard Inc Cl A | 5,219 | 5,219 |
| 12 SH Google Inc Cl A | 7,751 | 7,751 |
| 39 SH Equinix Inc Com New | 3,955 | 3,955 |
| 31 SH Apple Inc Com | 12,555 | 12,555 |
| 79 SH Emerson Elec Co Com | 3,681 | 3,681 |
| 69 SH Thermo Fisher Corp Com | 3,103 | 3,103 |
| 77 SH Teva Pharmaceutical Inds LTD ADR | 3,108 | 3,108 |
| 91 SH ST Jude Med Inc Com | 3,121 | 3,121 |
| 25 SH Johnson & Johnson Com | 1,640 | 1,640 |
| 17 SH CME Group Inc Com | 4,143 | 4,143 |
| 58 SH Northern Tr Corp Com | 2,300 | 2,300 |
| 237 SH Cbre Group Inc Cl A | 3,607 | 3,607 |
| 77 SH American Express Co Com | 3,632 | 3,632 |
| 33 SH Procter & Gamble Co Com | 2,201 | 2,201 |
| 58 SH Pepsico Inc Com | 3,848 | 3,848 |
| 64 SH Costco Whsl Corp New Com | 5,332 | 5,332 |
| 125 SH Avon Prods Inc Com | 2,184 | 2,184 |
| 110 SH Urban Outfitters Inc Com | 3,031 | 3,031 |
| 31 SH Pvh Corp Com | 2,185 | 2,185 |
| 56 SH Nike Inc Cl B | 5,397 | 5,397 |
| 134 SH Marriott International Cl A | 3,909 | 3,909 |
| 210 SH Lowes Cos Inc Com | 5,330 | 5,330 |
| 12 SH Amazon.com Inc Com | 2,077 | 2,077 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 536,810 | 511,226 | 25,584 | 25,584 |
| Land | 10,010,665 | 10,010,665 | 10,010,665 | |
| Improvements | 2,212,230 | 314,444 | 1,897,786 | 1,897,786 |
| Buildings | 51,981,564 | 5,473,501 | 46,508,063 | 46,508,063 |
| Machinery and Equipment | 984,544 | 581,041 | 403,503 | 403,503 |
| Furniture and Fixtures | 1,301,484 | 974,377 | 327,107 | 327,107 |
| Auto./Transportation Equip. | 32,543 | 6,509 | 26,034 | 26,034 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 249,642 | 0 | 0 | 266,266 |
| Item No. | 1 |
|---|---|
| Lender's Name | CDF Suballocatee V LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 6026450 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | CDF Suballocatee V LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 7099100 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | CDF Suballocatee V LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 7944450 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 222,572 | 181,482 | 181,482 |
| Loan Disbursement Account | 1,117,371 | 14,057 | 14,057 |
| Fee Reserve Account | 474,121 | 488,761 | 488,761 |
| Beneficial Interest in Charitable Lead | 62,805,483 | 59,689,647 | 59,689,647 |
| Description | Amount |
|---|---|
| Unrealized Loss | 2,675 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Waste Removal | 1,207 | 1,207 | ||
| Utilities | 223,971 | 223,274 | ||
| Telephone Expense | 53,754 | 41,288 | ||
| Security | 21,841 | 22,645 | ||
| Repairs & Maintenance | 259,250 | 245,882 | ||
| Rental Expenses | 950 | 665 | ||
| Recruiting and Hiring | 3,352 | 3,352 | ||
| Program Expenses | 2,263,613 | 2,300,218 | ||
| Postage & Delivery | 4,227 | 4,048 | ||
| Payroll Expense | 11,451 | 11,451 | ||
| Other Job Costs | 166,063 | 154,496 | ||
| Office Supplies | 32,266 | 27,802 | ||
| Miscellaneous Expense | 92,828 | 92,543 | ||
| Meetings & Seminars | 18,189 | 18,189 | ||
| Meals & Entertainment | 13,424 | 12,155 | ||
| Management fees | 86,000 | 86,000 | ||
| Janitorial | 1,498 | 1,498 | ||
| Investment Fees | 1,282 | 1,282 | ||
| Internet Expense | 1,412 | 1,412 | ||
| Insurance Expense | 133,738 | 124,200 | ||
| Filing Fees | 2,516 | 2,516 | ||
| Facilities Management | 627,784 | 635,910 | ||
| Custody Fees | 6,228 | 6,228 | ||
| Consulting Expense | 109,396 | 108,246 | ||
| Computer Expense | 50,260 | 51,221 | ||
| Bank Fees | 2,633 | 2,633 | ||
| Amortization | 41,090 | |||
| Advertising & Marketing | 33,024 | 27,390 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental Income - Noninvestment Property | 809,700 | 9,300 | |
| Membership Dues | 25,648 | ||
| Kilimanjaro Energy, Inc | -6,043,200 | ||
| Change in Beneficial Int | 1,884,164 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Charitable Lead Trust | 7,100,000 | 7,100,000 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
Revere Properties |
30,921 |
|
Make Miracles Grow Foundation |
|
|
Noble Network |
81,368 |
|
Gary Comer Revocable Trust |
|
|
MHNU Corporation |
310,972 |
|
Redi 7256 LLC |
210,000 |
|
TNT- Comer College Prep LLC |
7,741,309 |
|
Kilimanjaro Energy Inc |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional fees | 50,671 | 0 | 0 | 51,546 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| 403,133 | 580,062 | -176,929 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 170,826 | 217,115 | ||
| Payroll Taxes | 33,479 | 33,479 | ||
| Foreign Taxes | 7 | 7 |