| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & BOOKKEEPING FEES | 28,705 | 1,050 | 27,655 | |
| ADMINISTRATIVE SUPPORT | 194 | 194 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 144 W Cedar-Bldg | 2011-04-01 | 54,754 | 7,383 | SL | 27 | 1,991 | 1,991 | 1,991 | |
| LAND-144 W CEDAR | 2011-04-01 | 29,881 | L | ||||||
| 144 W Cedar-Improv | 2011-04-01 | 52,972 | 7,146 | SL | 27 | 1,927 | 1,927 | 1,927 | |
| 144 W Cedar-Furnis | 2011-04-01 | 3,344 | 2,481 | SL | 5 | 669 | 669 | 669 | |
| 144 W Cedar-Furnis | 2011-04-01 | 583 | 434 | SL | 5 | 117 | 117 | 117 | |
| 144 W Cedar-Floor | 2011-04-01 | 1,203 | 638 | SL | 7 | 172 | 172 | 172 | |
| 144 W Cedar-Imp | 2011-04-01 | 4,500 | 1,113 | SL | 15 | 300 | 300 | 300 | |
| 200 E Cypress-Bldg | 2010-12-03 | 163,515 | 24,032 | SL | 27 | 5,946 | 5,946 | 5,946 | |
| LAND-200 E CYPRESS | 2010-12-03 | 65,423 | L | ||||||
| 200 E Cypress-Appl | 2010-12-03 | 366 | 366 | SL | 5 | ||||
| 200 E Cypress-Appl | 2012-05-09 | 596 | 317 | SL | 5 | 119 | 119 | 119 | |
| 200 E Cypress-Carp | 2012-06-11 | 2,000 | 739 | SL | 7 | 286 | 286 | 286 | |
| 200 E Cypress-Door | 2012-11-07 | 138 | 43 | SL | 7 | 20 | 20 | 20 | |
| 200 E Cypress-Gas | 2012-11-27 | 1,500 | 115 | SL | 27 | 55 | 55 | 55 | |
| 200 E Cypress-Carp | 2013-12-20 | 1,320 | 189 | SL | 7 | 189 | 189 | 189 | |
| 200 E Cypress-Appl | 2015-06-18 | 666 | SL | 5 | 67 | 67 | 67 | ||
| 200 E Cypress-Appl | 2015-07-24 | 132 | SL | 5 | 11 | 11 | 11 | ||
| 420 S Broad-Bldg | 2011-05-13 | 65,837 | 8,678 | SL | 27 | 2,394 | 2,394 | 2,394 | |
| 420 S Broad-Improv | 2011-10-06 | 1,810 | 388 | SL | 15 | 121 | 121 | 121 | |
| LAND-420 S Broad | 2011-05-13 | 40,963 | L | ||||||
| 422 S Broad-Appli | 2011-10-27 | 543 | 345 | SL | 5 | 109 | 109 | 109 | |
| 422 S Broad-Bldg | 2011-05-13 | 65,783 | 8,671 | SL | 27 | 2,392 | 2,392 | 2,392 | |
| 422 S Broad-Improv | 2011-10-06 | 1,810 | 388 | SL | 15 | 121 | 121 | 121 | |
| LAND-422 S Broad | 2011-05-13 | 41,017 | L | ||||||
| 428/430 Broad-Bldg | 2014-06-05 | 156,963 | 3,092 | SL | 27 | 5,708 | 5,708 | 5,708 | |
| 482/430 Broad-Appl | 2015-07-24 | 143 | SL | 5 | 11 | 11 | 11 | ||
| Land-428/430 Broad | 2014-06-05 | 61,425 | L | ||||||
| 412 S Broad-Bldg | 2015-12-01 | 158,395 | SL | 27 | 480 | 480 | 480 | ||
| Land-412 S Broad | 2015-12-01 | 65,069 | L | ||||||
| 525 W State-Bldg | 2012-03-01 | 111,761 | 11,515 | SL | 27 | 4,064 | 4,064 | 4,064 | |
| LAND-525 W STATE | 2012-03-01 | 41,202 | L | ||||||
| 525 W State-Improv | 2012-03-01 | 886,538 | 91,339 | SL | 27 | 32,239 | 32,239 | 32,239 | |
| 525 W State-Improv | 2012-05-16 | 1,322 | 124 | SL | 27 | 48 | 48 | 48 | |
| 525 W State-Wall | 2012-05-23 | 1,080 | 101 | SL | 27 | 39 | 39 | 39 | |
| 525 W State-Trelli | 2012-06-04 | 1,892 | 178 | SL | 27 | 69 | 69 | 69 | |
| 525 W State-Applia | 2012-03-01 | 15,864 | 8,990 | SL | 5 | 3,173 | 3,173 | 3,173 | |
| 525 W State-Furnis | 2012-03-01 | 26,425 | 14,974 | SL | 5 | 5,285 | 5,285 | 5,285 | |
| 525 W State-F&F | 2012-06-01 | 8,660 | 4,474 | SL | 5 | 1,732 | 1,732 | 1,732 | |
| 525 W STATE-SCREEN | 2012-10-04 | 1,208 | 544 | SL | 5 | 242 | 242 | 242 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ANGEL OAK MULTI-STRATEGY INCOM | 335,000 | 316,209 |
| BAIRD SHORT TERM BOND FUND INS | 500,000 | 492,789 |
| BP CAPITAL TWINLINE MLP FUND C | 115,681 | 82,741 |
| CENTER COAST MLP FOCUS FD INST | 320,135 | 258,575 |
| COHO RELATIVE VALUE EQUITY FUN | 685,000 | 703,180 |
| CREDIT SUISSE FLOATING RATE HI | 254,938 | 241,827 |
| DAVENPORT EQUITY OPPORTUNITIES | 275,000 | 258,044 |
| DRIEHAUS ACTIVE INCOME FUND MU | 150,000 | 138,323 |
| FPA NEW INCOME FUND CLASS A | 225,000 | 218,914 |
| GOLDMAN SACHS STRATEGIC INC IN | 284,979 | 261,631 |
| ISHARES CURRENCY HEDGED MSCI E | 59,033 | 59,980 |
| ISHARES MSCI EAFE SMALL CAP IN | 35,620 | 49,950 |
| ISHARES RUSSELL 2000 | 89,888 | 88,519 |
| ISHARES S&P 500 INDEX FD | 257,642 | 259,775 |
| ISHARES TRUST MSCI EAFE INDEX | 202,855 | 188,550 |
| ISHARES TRUST RUSSELL 1000 GRO | 121,964 | 168,320 |
| ISHARES TRUST RUSSELL 1000 VAL | 101,460 | 112,833 |
| LAZARD INTL STRATEGY EQUITY PO | 350,000 | 339,972 |
| LONGLEAF PARTNERS SMALL CAP FU | 255,000 | 224,923 |
| MAINGATE MLP FUND CL I | 115,653 | 82,713 |
| MATTHEWS ASIAN GROWTH & INC FU | 525,000 | 446,179 |
| MILLER CONVERTIBLE BOND FUND C | 553,000 | 545,342 |
| MSIF GROWTH PORTFOLIO CLASS IS | 168,906 | 169,174 |
| OSTERWEIS STRATEGIC INCOME FUN | 285,000 | 258,070 |
| PARNASSUS EQUITY INCOME FUND I | 510,000 | 479,542 |
| RIDGEWORTH FDS INSTI US GVT SE | 573,715 | 569,746 |
| RIDGEWORTH FDS ULTRA SHORT BON | 572,744 | 570,413 |
| RIVERPARK STRATEGIC INCOME FUN | 215,000 | 195,155 |
| SELECT SECTOR SPDR ENERGY FUND | 75,814 | 71,781 |
| SPDR S&P MIDCAP 400 EFT TRUST | 114,766 | 111,524 |
| THORNBURG LIMITED TERM INCOME | 100,000 | 97,389 |
| VANGUARD FTSE DEVELOPED MARKET | 375,920 | 355,670 |
| VANGUARD INTERMEDIATE TERM INV | 420,110 | 404,951 |
| VANGUARD SHORT-TERM CORPORATE | 205,603 | 204,382 |
| WHG INCOME OPPORTUNITY FUND | 557,000 | 545,062 |
| WISDOMTREE JAPAN HEDGED EQUITY | 58,660 | 58,493 |
| WT WILMINGTON MULTI-MGR LARGE | 584,544 | 549,801 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 144 W Cedar-Bldg | 54,754 | 9,374 | 45,380 | |
| LAND-144 W CEDAR | 29,881 | 29,881 | ||
| 144 W Cedar-Improv | 52,972 | 9,073 | 43,899 | |
| 144 W Cedar-Furnis | 3,344 | 3,150 | 194 | |
| 144 W Cedar-Furnis | 583 | 551 | 32 | |
| 144 W Cedar-Floor | 1,203 | 810 | 393 | |
| 144 W Cedar-Imp | 4,500 | 1,413 | 3,087 | |
| 200 E Cypress-Bldg | 163,515 | 29,978 | 133,537 | |
| LAND-200 E CYPRESS | 65,423 | 65,423 | ||
| 200 E Cypress-Appl | 366 | 366 | ||
| 200 E Cypress-Appl | 596 | 436 | 160 | |
| 200 E Cypress-Carp | 2,000 | 1,025 | 975 | |
| 200 E Cypress-Door | 138 | 63 | 75 | |
| 200 E Cypress-Gas | 1,500 | 170 | 1,330 | |
| 200 E Cypress-Carp | 1,320 | 378 | 942 | |
| 200 E Cypress-Appl | 666 | 67 | 599 | |
| 200 E Cypress-Appl | 132 | 11 | 121 | |
| 420 S Broad-Bldg | 65,837 | 11,072 | 54,765 | |
| 420 S Broad-Improv | 1,810 | 509 | 1,301 | |
| LAND-420 S Broad | 40,963 | 40,963 | ||
| 422 S Broad-Appli | 543 | 454 | 89 | |
| 422 S Broad-Bldg | 65,783 | 11,063 | 54,720 | |
| 422 S Broad-Improv | 1,810 | 509 | 1,301 | |
| LAND-422 S Broad | 41,017 | 41,017 | ||
| 428/430 Broad-Bldg | 156,963 | 8,800 | 148,163 | |
| 482/430 Broad-Appl | 143 | 11 | 132 | |
| Land-428/430 Broad | 61,425 | 61,425 | ||
| 412 S Broad-Bldg | 158,395 | 480 | 157,915 | |
| Land-412 S Broad | 65,069 | 65,069 | ||
| 525 W State-Bldg | 111,761 | 15,579 | 96,182 | |
| LAND-525 W STATE | 41,202 | 41,202 | ||
| 525 W State-Improv | 886,538 | 123,578 | 762,960 | |
| 525 W State-Improv | 1,322 | 172 | 1,150 | |
| 525 W State-Wall | 1,080 | 140 | 940 | |
| 525 W State-Trelli | 1,892 | 247 | 1,645 | |
| 525 W State-Applia | 15,864 | 12,163 | 3,701 | |
| 525 W State-Furnis | 26,425 | 20,259 | 6,166 | |
| 525 W State-F&F | 8,660 | 6,206 | 2,454 | |
| 525 W STATE-SCREEN | 1,208 | 786 | 422 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OSAGE UNIVERSITY PARTNERS II, | 153,906 | 157,760 | |
| SEAMARK FUND LP | 685,867 | 406,698 | |
| US FARMING REALTY TRUST II, LP | 954,022 | 1,076,864 | |
| USFRT KINSTON PARTNERS LP | 455,789 | 580,652 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PRI LOAN - DEFY VENTURES INC | 500,000 | 500,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 21,500 | 21,500 | ||
| Bank Charges | 422 | 340 | 82 | |
| K-1 Exp OSAGE UNIVERSITY PARTN | 21,114 | 21,114 | ||
| K-1 Exp SEAMARK FUND LP | 33,114 | 20,842 | ||
| K-1 Exp US FARMING REALTY TRUS | 67 | |||
| LICENSES & FEES | 1,361 | 1,361 | ||
| POSTAGE & SHIPPING | 54 | 54 | ||
| RENTAL PROPERTY MAINT & MGMT | 92,294 | 92,294 | ||
| SUPPLIES | 78 | 78 | ||
| STATE FILING FEES | 25 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss OSAGE UNIVERSITY PARTNERS II, LP | 20 | 20 | |
| K-1 Inc/Loss SEAMARK FUND LP | 893 | 562 | |
| K-1 Inc/Loss US FARMING REALTY TRUST II, LP | -10,486 | -10,180 | |
| k-1 Inc/Loss USFRT KINGSTON PARTNERS LP | 5,209 | 5,263 | |
| Interest Income - PRI | 10,000 | 10,000 | 10,000 |
| Interest Income - Note receivable | 10,000 | 10,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 14,932 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| OPPORTUNITY TRANSFORMATION INVESTMENT | 500,000 | 500,000 | 2013-10 | 2016-10 | PRINCIPAL DUE 10/31/2016, INTEREST PAID QUARTERLY | 2 % | NONE | INVESTMENT | CASH | 500,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 64,327 | 64,327 | ||
| PROJECT MANAGEMENT FEES | 69,486 | 69,486 | ||
| PHILANTHROPIC CONSULTING | 8,940 | 8,940 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX FOR 2015 | 700 |