| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING EXPENSES | 13,231 | 6,616 | 6,615 |
| 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 | 33,429 | 100.000000000000 | 18,804 | 18,804 | 52,233 |
| 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 | 308,585 | SL | 39.000000000000 | 89,327 | 89,327 | ||
| MARYLAND WAREHOUSE IMPROVEMENTS | 2012-03-15 | 199,540 | 14,496 | SL | 39.000000000000 | 4,690 | 4,690 | ||
| HVAC | 2013-10-10 | 122,950 | 3,941 | SL | 39.000000000000 | 2,890 | 2,890 | ||
| HVAC | 2013-11-15 | 3,050 | 91 | SL | 39.000000000000 | 72 | 72 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS CORPORATE FIXED INCOME | 3,236,195 | 3,167,865 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GOLDMAN SACHS | AT COST | 8,440,134 | 8,269,528 |
| INVEST IN TERRACINA INV., LLC | AT COST | 495,135 | 495,135 |
| LEASING COMMISSIONS NET OF AMORTIZATION | AT COST | 0 | 0 |
| INVEST IN VASC. HEALTH SCI.LLC | AT COST | 600,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL EXPENSES | 25,753 | 25,753 | 0 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED GAINS | 243,311 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LOSS ON PASSTHROUGH - TERRACINA | 3,223 | 3,223 | 0 | |
| BANK FEES | 70 | 70 | 0 | |
| INSURANCE | 217 | 217 | 0 | |
| REPAIRS & MAINTENANCE | 10,344 | 10,344 | 0 | |
| SECURITY | 3,180 | 3,180 | 0 | |
| AMORTIZATION | 18,804 | 18,804 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GOLDMAN SACHS STCG DISTRIBUTIONS | 98,306 | 98,306 | 98,306 |
| GOLDMAN SACHS LTCG DISTRIBUTIONS | 37,583 | 37,583 | 37,583 |
| GOLDMAN SACHS MISC INCOME | 1 | 1 | 1 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 39,273 | 0 |
| TENANT ESCROW DEPOSIT | 43,917 | 0 |
| DUE TO TED C. SKOKOS | 0 | 5,570 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 51,389 | 51,389 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 13,000 | 0 | 0 | |
| PROPERTY TAXES | 74,997 | 74,997 | 0 |