| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX COMPLIANCE SERVICES | 25,900 | 15,985 | 10,640 |
| 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 | 376,124 | 0 % | 23,755 | 0 | ||||
| BUILDING RENOVATION | 4,723,714 | 1,614,582 | 0 % | 117,689 | 0 | ||||
| BUILDING RENOVATION - TENANT SPACE | 273,617 | 84,258 | 0 % | 6,840 | 0 | ||||
| TENANT IMPROVEMENTS | 286,599 | 286,079 | 0 % | 520 | 0 | ||||
| EQUIPMENT, FURNITURE AND FIXTURES | 409,821 | 238,127 | 0 % | 32,865 | 0 | ||||
| LAND | 544,635 | L | 0 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PASSTHROUGH K-1 UBI CAPITAL GAINS | PURCHASED | 47,894 | COST | 0 | 47,894 |
| 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 | 3,117,068 | 1,254,924 | 1,862,144 | 1,150,000 |
| EQUIPMENT, FURNITURE, AND FIXTURES | 69,670 | 46,069 | 23,601 | 23,601 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AON LIQ. ALTERNATIVES FUND | FMV | 2,611,693 | 2,611,693 |
| AON PRIVATE CREDIT OPPORTUNITIES FUND, LLC | FMV | 1,857,943 | 1,857,943 |
| ARTWORK | AT COST | 4,709 | 4,709 |
| LANDMARK REAL ESTATE PARTNERS | FMV | 765,519 | 765,519 |
| MACQUARIE INFRASTRUCTURE PARTNERS II INTERNATIONAL, LP | FMV | 971,354 | 971,354 |
| RUBIK HOLDINGS LTD | FMV | 36,862 | 36,862 |
| SSGA US | FMV | 25,419,747 | 25,419,747 |
| STATE STREET MSCI EMERGING MARKETS INDEX NON-LENDING COMMON TRUST FUND | FMV | 121,891 | 121,891 |
| SSGA NON US | FMV | 18,622,224 | 18,622,224 |
| STATE STREET US TREASURY INFLATION PROTECTED SECURITIES (TIPS) | FMV | 3,677,182 | 3,677,182 |
| TRUMBULL PROPERTY FUND LP | FMV | 4,412,444 | 4,412,444 |
| AON OPPORTUNITIES ALTERNATIVES SP | FMV | 4,318,427 | 4,318,427 |
| AON OPPORTUNISTIC CREDIT PORTFOLIO | FMV | 1,260,065 | 1,260,065 |
| AHIF CORE PLUS BOND | FMV | 7,760,299 | 7,760,299 |
| AHIF CREDIT | FMV | 8,099,695 | 8,099,695 |
| 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 | 3,117,068 | 1,254,923 | 1,862,145 | 1,150,000 |
| EQUIPMENT, FURNITURE, AND FIXTURES | 340,151 | 224,923 | 115,228 | 115,228 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL GOVERNANCE AND COUNSEL | 855 | 235 | 620 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PROGRAM RELATED INVESTMENTS - LOAN RECEIVABLES | 2,000,000 | 1,100,000 | 1,100,000 |
| PROGRAM RELATED INVESTMENT - TIY 2013 LLC | 12,039 | 6,601 | 6,601 |
| PROGRAM RELATED INVESTMENT - TIY 2014 LLC | 12,500 | 5,952 | 5,952 |
| PROGRAM RELATED INVESTMENT - TIY VENTURES S 2015 LLC | 12,500 | 3,060 | 3,060 |
| Description | Amount |
|---|---|
| CHANGE IN DEFERRED FEDERAL EXCISE TAX | 20,298 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TECHNOLOGY | 64,012 | 5,938 | 50,340 | |
| MEALS | 1,191 | 0 | 1,263 | |
| INSURANCE | 23,098 | 5,363 | 22,290 | |
| DOCUMENT STORAGE | 2,637 | 879 | 1,707 | |
| SUPPLIES | 10,356 | 819 | 9,619 | |
| COMMUNICATIONS | 10,278 | 2,692 | 8,672 | |
| GRANT RELATED EXPENSES | 962,236 | 0 | 975,462 | |
| OTHER ADMINISTRATIVE EXPENSES | 144 | 0 | 378 | |
| SCHEDULE K-1 EXPENSES | 0 | 165,013 | 0 | |
| DUES AND PUBLICATIONS | 12,571 | 33 | 12,538 | |
| COPIER | 1,845 | 185 | 1,661 | |
| TELEPHONE | 14,796 | 1,480 | 12,866 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM ALTERNATIVE INVESTMENTS | 1,939,000 | 1,759,169 | 1,939,000 |
| PROGRAM LOAN INTEREST | 33,423 | 33,423 | 33,423 |
| REBATES AND REFUNDS | 854 | 854 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 2,095,637 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 9,584 | 34,328 |
| TENANT DEPOSITS | 6,378 | 6,378 |
| DEFERRED TAX LIABILITY | 27,720 | 48,018 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 16,918 | 118 | 10,355 | |
| PROPERTY MANAGEMENT | 26,484 | 19,166 | 7,318 | |
| INVESTMENT EXPENSES | 373,303 | 164,354 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 97,815 | 0 | 0 | |
| FOREIGN TAXES | 0 | 66,845 | 0 |