| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 17,800 | 4,450 | 0 | 9,488 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Furniture and Fixtures | 2014-12-31 | 1,480,570 | 1,411,630 | 200DB | 8.73 % | 24,805 | |||
| Machinery & Equipment | 2015-12-31 | 1,224,229 | 1,036,433 | 200DB | 9.58 % | 59,922 | |||
| Site Improvements | 2014-12-31 | 1,844,893 | 1,147,934 | SL | 6.67 % | 122,993 | |||
| Buildings | 2014-12-31 | 53,038,770 | 16,472,394 | SL | 2.56 % | 1,398,518 | |||
| Improvements | 2014-12-31 | 714,000 | 360,544 | SL | 6.67 % | 89,033 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Audax Senior Loan Fund I | FMV | 1,878,317 | 1,878,317 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 37,315 | 37,315 | ||
| Furniture and Fixtures | 1,480,570 | 1,434,672 | 45,898 | 45,897 |
| Machinery and Equipment | 1,224,229 | 1,096,356 | 127,873 | 127,874 |
| Buildings | 53,038,770 | 17,870,912 | 35,167,858 | 35,167,858 |
| Improvements | 2,558,893 | 1,720,504 | 838,389 | 838,389 |
| Land | 9,931,893 | 9,931,893 | 9,931,893 | |
| Miscellaneous | 64,422 | 53,148 | 11,274 | 11,274 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 12,617 | 0 | 0 | 6,672 |
| Item No. | 1 |
|---|---|
| Lender's Name | Reinvestment Fund |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 6,946,081 |
| 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 | Northern Trust |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,400,000 |
| Balance Due | 1,400,000 |
| Date of Note | 2016-12 |
| Maturity Date | 2026-12 |
| Repayment Terms | |
| Interest Rate | 0.5000 |
| 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 |
|---|---|---|---|
| Beneficial Interest in Charitable Lead | 31,151,379 | 27,085,920 | 27,085,920 |
| Fee Reserve Account | 1,347,907 | 1,449,044 | 1,449,044 |
| Net Intangible Assets | 142,664 | 137,374 | 137,374 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 5,290 | |||
| Bank Fees | 2,301 | 2,301 | ||
| Computer Expense | 692 | 692 | ||
| Consulting Expense | 26,062 | 26,062 | ||
| COVID Supplies | 18,852 | 18,852 | ||
| Custody Fees | 1,036 | 1,036 | ||
| Filing Fees | 2,168 | 2,091 | ||
| Fuel - Auto | 282 | 252 | ||
| Grant Administration | 30,000 | 30,000 | ||
| Insurance Expense | 84,965 | 84,552 | ||
| Internet Expense | 840 | 840 | ||
| Meals & Entertainment | 2,366 | 2,310 | ||
| Meetings & Seminars | 295 | 295 | ||
| Miscellaneous Expense | 1,414 | 7,929 | ||
| Office Supplies | 1,142 | 1,142 | ||
| Postage | 55 | 55 | ||
| Professional Development | 3,427 | 3,427 | ||
| Professional Dues & Subscriptions | 2,183 | 1,228 | ||
| Professional Fees | 4,035 | 4,035 | ||
| Rental Expenses | 4,653 | 4,653 | ||
| Repairs & Maintenance | 358,180 | 436,071 | ||
| Security | 3,646 | 3,621 | ||
| Software Expense | 1,747 | 1,747 | ||
| Telephone Expense | 2,294 | 2,509 | ||
| Tenant Allowance | 3,926 | 3,926 | ||
| Utilities | 138,983 | 149,391 | ||
| Vehicle Expense | 488 | 488 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Change in Beneficial Int | 934,541 | ||
| Insurance Proceeds | 16,112 | ||
| Rental Income - Noninvestment Property | 2,046,859 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Charitable Lead | 7,100,000 | 7,100,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 96,782 | 96,764 | ||
| State Taxes | 15 | 15 |