| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING EXPENSES | 11,720 | 5,860 | 5,860 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LEASING COMMISSIONS | 2013-09-01 | 208,932 | 100.000000000000 | 8,357 | 8,357 | 8,357 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| MARYLAND WAREHOUSE | 2011-11-01 | 3,800,460 | 113,689 | SL | 39.000000000000 | 97,448 | 97,448 | ||
| MARYLAND WAREHOUSE IMPROVEMENTS | 2012-03-15 | 199,540 | 4,264 | SL | 39.000000000000 | 5,116 | 5,116 | ||
| HVAC | 2013-10-10 | 122,950 | SL | 39.000000000000 | 788 | 788 | |||
| HVAC | 2013-11-15 | 3,050 | SL | 39.000000000000 | 13 | 13 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS CORPORATE FIXED INCOME | 3,497,865 | 3,460,042 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MARYLAND WAREHOUSE | 3,800,460 | 211,137 | 3,589,323 | |
| MARYLAND WAREHOUSE IMPROVEMENTS | 199,540 | 9,380 | 190,160 | |
| HVAC | 122,950 | 788 | 122,162 | |
| HVAC | 3,050 | 13 | 3,037 | |
| LEASING COMMISSIONS | 208,932 | 8,357 | 200,575 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GOLDMAN SACHS FIXED INCOME FUNDS | AT COST | 3,257,871 | 3,360,765 |
| INVEST IN TERRACINA INV., LLC | AT COST | 444,609 | 444,609 |
| LEASING COMMISSIONS NET OF AMORTIZATION | AT COST | 200,575 | 200,575 |
| INVEST IN VASC. HEALTH SCI.LLC | AT COST | 2,000,000 | 2,000,000 |
| ACCRUED INTEREST ON NOTE | AT COST | 220,000 | 220,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL EXPENSES | 68,148 | 68,148 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LOSS ON PASSTHROUGH - TERRACINA | 2,338 | 2,338 | 0 | |
| OTHER EXPENSES | 1,026 | 1,026 | 0 | |
| INSURANCE | 9,430 | 9,430 | 0 | |
| REPAIRS & MAINTENANCE | 7,430 | 7,430 | 0 | |
| SECURITY EXPENSE | 5,967 | 5,967 | 0 | |
| UTILITIES | 16,791 | 16,791 | 0 | |
| AMORTIZATION | 8,357 | 8,357 | 0 |
| Description | Amount |
|---|---|
| INCREASE IN UNREALIZED GAINS | 282,252 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 0 | 39,273 |
| TENANT ESCROW DEPOSIT | 0 | 37,446 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 16,890 | 16,890 | 0 | |
| CONSULTING FEES | 17,400 | 17,400 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 4,229 | 0 | 0 | |
| PROPERTY TAXES | 85,271 | 85,271 | 0 |