| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX COMPLIANCE SERVICES | 24,430 | 14,560 | 11,261 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING - 349 E. MAIN STREET | 950,206 | 328,613 | 0 % | 23,755 | 0 | ||||
| BUILDING RENOVATION | 4,691,373 | 1,380,027 | 0 % | 117,272 | 0 | ||||
| BUILDING RENOVATION - TENANT SPACE | 273,617 | 70,577 | 0 % | 6,840 | 0 | ||||
| TENANT IMPROVEMENTS | 286,599 | 273,604 | 0 % | 6,237 | 0 | ||||
| EQUIPMENT, FURNITURE AND FIXTURES | 348,079 | 222,795 | 0 % | 33,930 | 0 | ||||
| LAND | 544,635 | L | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 272,318 | 0 | 272,318 | 100,000 |
| BUILDING AND IMPROVEMENTS | 3,100,898 | 1,103,462 | 1,997,436 | 1,150,000 |
| EQUIPMENT, FURNITURE, AND FIXTURES | 58,372 | 43,643 | 14,729 | 14,729 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AON LIQ. ALTERNATIVES FUND | FMV | 2,463,715 | 2,463,715 |
| ARTWORK | AT COST | 4,709 | 4,709 |
| GOLDMAN SACHS HEDGE FUND | FMV | 2,751,612 | 2,751,612 |
| MACQUARIE INFRASTRUCTURE PARTNERS II AIV, LP | FMV | 1,513,452 | 1,513,452 |
| MACQUARIE INFRASTRUCTURE PARTNERS II INTERNATIONAL, LP | FMV | 2,051,332 | 2,051,332 |
| STATE STREET US TREASURY INFLATION PROTECTED SECURITIES (TIPS) | FMV | 3,061,173 | 3,061,173 |
| STATE STREET US TOTAL MARKETS INDEX NON-LENDING COMMON TRUST FUND | FMV | 17,349,841 | 17,349,841 |
| TRUMBULL PROPERTY FUND LP | FMV | 5,722,730 | 5,722,730 |
| CREDIT OPPORTUNITIES FUND | FMV | 6,812,568 | 6,812,568 |
| CORE PLUS BOND FUND | FMV | 7,140,192 | 7,140,192 |
| STATE STREET MSCI ACWI EX USA INDEX FUND | FMV | 13,135,543 | 13,135,543 |
| STATE STREET MSCI CANADA SMALL CAP INDEX FUND | FMV | 136,281 | 136,281 |
| STATE STREET MSCI EAFE SMALL CAP INDEX FUND | FMV | 1,494,448 | 1,494,448 |
| STATE STREET MSCI EMERGING MARKETS SMALL CAP FUND | FMV | 430,962 | 430,962 |
| LANDMARK REAL ESTATE PARTNERS | FMV | 342,626 | 342,626 |
| RUBIK HOLDINGS LTD | FMV | 1,459,229 | 1,459,229 |
| STATE STREET MSCI EMERGING MARKETS INDEX NON-LENDING COMMON TRUST FUND | FMV | 1,400,700 | 1,400,700 |
| AON PRIVATE CREDIT OPPORTUNITIES FUND, LLC | FMV | 742,457 | 742,457 |
| PIMCO AAA | FMV | 2,383,545 | 2,383,545 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 272,317 | 0 | 272,317 | 100,000 |
| BUILDING AND IMPROVEMENTS | 3,100,897 | 1,103,462 | 1,997,435 | 1,150,000 |
| EQUIPMENT, FURNITURE, AND FIXTURES | 284,998 | 213,083 | 71,915 | 71,915 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL GOVERNANCE AND COUNSEL | 1,485 | 29 | 927 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PROGRAM RELATED INVESTMENTS - LOAN RECEIVABLES | 316,548 | 107,167 | 107,167 |
| PROGRAM RELATED INVESTMENT - TIY 2013 LLC | 12,039 | 12,039 | 12,039 |
| PROGRAM RELATED INVESTMENT - TIY 2014 LLC | 12,500 | 12,500 | 12,500 |
| PROGRAM RELATED INVESTMENT - TIY VENTURES S 2015 LLC | 12,500 | 12,500 | 12,500 |
| DEFERRED TAX ASSET | 106,098 | 106,098 |
| Description | Amount |
|---|---|
| UNREALIZED DECLINE IN VALUE OF INVESTMENTS | 7,145,574 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TECHNOLOGY | 53,497 | 5,299 | 40,755 | |
| MEALS | 1,255 | 0 | 1,244 | |
| INSURANCE | 24,088 | 5,430 | 18,263 | |
| DOCUMENT STORAGE | 2,972 | 990 | 2,016 | |
| SUPPLIES | 15,486 | 1,278 | 12,984 | |
| COMMUNICATIONS | 25,086 | 18,503 | 6,092 | |
| POSTAGE | 1,175 | 118 | 1,058 | |
| GRANT RELATED EXPENSES | 1,487,028 | 0 | 1,617,310 | |
| TELEPHONE | 7,180 | 718 | 6,796 | |
| OTHER ADMINISTRATIVE EXPENSES | 5,292 | 564 | 4,717 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM SCHEDULE K-1S | 1,853,567 | 1,759,522 | 1,853,567 |
| PROGRAM LOAN INTEREST | 6,910 | 6,910 | 6,910 |
| REBATES AND REFUNDS | 1,208 | 1,208 |
| Description | Amount |
|---|---|
| CHANGE IN DEFERRED FEDERAL EXCISE TAX | 134,278 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 15,000 | 30,000 |
| TENANT DEPOSITS | 6,190 | 6,190 |
| PUBLIC SAFETY FUND LIABILITY | 5,740 | 0 |
| DEFERRED TAX LIABILITY | 28,180 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 486,815 | 329,766 | 0 | |
| OTHER PROFESSIONAL FEES | 10,310 | 189 | 10,121 | |
| PROPERTY MANAGEMENT | 22,434 | 18,504 | 3,930 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 19,885 | 0 | 0 | |
| FOREIGN TAXES | 0 | 112,922 | 0 |