| Category | Amount |
|---|---|
| CSGF Senior Debt Fund LLC | 6,200,000 |
| CSGF Facility Fund III LLC | 2,300,000 |
| Collegiate Hall Charter School | 650,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Leasehold Improvements | 1,144,459 | 1,176,079 | 44,970 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Limited Partnerships | AT COST | 1,787,546,886 | 2,703,849,197 |
| Miscellaneous Investments | AT COST | 57,190 | 57,190 |
| Stocks and Stock Funds | AT COST | 200,242,101 | 289,993,823 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 1,144,459 | 1,131,109 | 13,350 | 13,350 |
| Item No. | 1 |
|---|---|
| Lender's Name | LSIT DM |
| Lender's Title | |
| Original Amount of Loan | |
| Balance Due | 77989424 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0.0 |
| Security Provided by Borrower | |
| Purpose of Loan | Charitable |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | ST2008 DM |
| Lender's Title | |
| Original Amount of Loan | |
| Balance Due | 60000000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0.0 |
| Security Provided by Borrower | |
| Purpose of Loan | Charitable |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| MARK TO MARKET UNREALIZED GAIN/(LOSS) | 970 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Overhead | 4,836,863 | 0 | 0 | 4,608,716 |
| Investment Expenses | 3,114,960 | 3,058,210 | 0 | 0 |
| Consultants | 5,195,116 | 0 | 0 | 5,062,162 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Passthrough K-1 Other Income | -11,385,330 | -12,930,305 | 0 |
| Investment Other Income | 100 | 100 | 0 |
| Federal Tax Refund | 6,529 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Various 501(c)(3) Entities | 29,380,209 | 0 % | 29,380,209 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Tax | 60,295 | 60,295 | 0 | 0 |
| Payroll Tax | 456,696 | 0 | 0 | 456,696 |
| State Tax | 25,982 | 0 | 0 | 0 |
| Federal Taxes Paid | 3,750,000 | 0 | 0 | 0 |