| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX COMPLIANCE SERVICES | 28,000 | 17,200 | 10,780 |
| 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 | 399,879 | 0 % | 23,755 | 0 | ||||
| BUILDING RENOVATION | 4,723,714 | 1,732,271 | 0 % | 118,093 | 0 | ||||
| BUILDING RENOVATION - TENANT SPACE | 273,617 | 91,098 | 0 % | 6,840 | 0 | ||||
| TENANT IMPROVEMENTS | 286,599 | 286,599 | 0 % | 0 | 0 | ||||
| EQUIPMENT, FURNITURE AND FIXTURES | 419,808 | 270,992 | 0 % | 38,590 | 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 | 86,727 | COST | 0 | 86,727 |
| 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 | 1,329,268 | 1,787,800 | 1,150,000 |
| EQUIPMENT, FURNITURE, AND FIXTURES | 71,367 | 52,629 | 18,738 | 18,738 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AON PRIVATE CREDIT OPPORTUNITIES FUND, LLC | FMV | 1,848,681 | 1,848,681 |
| ARTWORK | AT COST | 10,700 | 10,700 |
| LANDMARK REAL ESTATE PARTNERS | FMV | 1,031,223 | 1,031,223 |
| MACQUARIE INFRASTRUCTURE PARTNERS II INTERNATIONAL, LP | FMV | 26,611 | 26,611 |
| RUBIK HOLDINGS LTD | FMV | 23,695 | 23,695 |
| TRUMBULL PROPERTY FUND LP | FMV | 4,231,102 | 4,231,102 |
| AON OPPORTUNISTIC CREDIT PORTFOLIO | FMV | 1,627,893 | 1,627,893 |
| MS EMERGING MARKETS EQUITIES | FMV | 4,780,849 | 4,780,849 |
| MS WESTERN ASSET COREPLUS | FMV | 6,621,493 | 6,621,493 |
| MS BRECKINRIDGE INT. FIXED INCOME | FMV | 4,638,575 | 4,638,575 |
| MS COMMUNITY CAPITAL MANAGEMENT | FMV | 5,199,165 | 5,199,165 |
| MS BLACKROCK STRATEGIC OPP | FMV | 2,756,788 | 2,756,788 |
| MS SEIX ADVISORS | FMV | 2,940,282 | 2,940,282 |
| MS CROSSMARK GLOBAL | FMV | 7,715,198 | 7,715,198 |
| MS CLEARBRIDGE LCS | FMV | 4,853,131 | 4,853,131 |
| MS CONFLUENCE | FMV | 4,934,012 | 4,934,012 |
| MS BOSTON TRUST WALDEN | FMV | 4,831,533 | 4,831,533 |
| MS KAYNE ANDERSON | FMV | 4,610,114 | 4,610,114 |
| MS HARDING LOEVNER | FMV | 8,266,350 | 8,266,350 |
| MS ARISTOTLE CAPITAL MANAGEMENT | FMV | 8,619,035 | 8,619,035 |
| MS AMERICAN CORE | FMV | 1,422,931 | 1,422,931 |
| MS INTERCONTINENTAL REAL ESTATE | FMV | 1,717,055 | 1,717,055 |
| 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 | 1,329,268 | 1,787,800 | 1,150,000 |
| EQUIPMENT, FURNITURE, AND FIXTURES | 348,442 | 256,953 | 91,489 | 91,489 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL GOVERNANCE AND COUNSEL | 6,748 | 5 | 6,743 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PROGRAM RELATED INVESTMENTS - LOAN RECEIVABLES | 1,100,000 | 1,700,000 | 1,700,000 |
| PROGRAM RELATED INVESTMENT - TIY 2013 LLC | 6,601 | 6,601 | 6,601 |
| PROGRAM RELATED INVESTMENT - TIY 2014 LLC | 5,952 | 5,952 | 5,952 |
| PROGRAM RELATED INVESTMENT - TIY VENTURES S 2015 LLC | 3,060 | 3,060 | 3,060 |
| ACCRUED INTEREST | 17,994 | 17,994 |
| Description | Amount |
|---|---|
| DEFERRED FEDERAL EXCISE TAX EXPENSE | 42,589 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GRANT RELATED EXPENSES | 308,339 | 0 | 327,174 | |
| TECHNOLOGY | 77,720 | 7,193 | 87,329 | |
| PRINTING AND PUBLICATIONS | 13,863 | 43 | 13,820 | |
| INSURANCE | 29,121 | 7,023 | 33,899 | |
| SUPPLIES | 10,041 | 1,127 | 8,256 | |
| COMMUNICATIONS | 7,173 | 2,152 | 5,027 | |
| OTHER ADMINISTRATIVE EXPENSES | 7,225 | 1,158 | 6,420 | |
| SCHEDULE K-1 EXPENSES | 0 | 130,666 | 0 | |
| TELEPHONE | 10,767 | 1,077 | 9,788 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM ALTERNATIVE INVESTMENTS | 549,942 | 544,662 | 549,942 |
| PROGRAM LOAN INTEREST | 38,407 | 38,407 | 38,407 |
| REBATES AND REFUNDS | 800 | 800 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 5,875,147 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 34,328 | 0 |
| TENANT DEPOSITS | 6,378 | 6,378 |
| DEFERRED TAX LIABILITY | 48,018 | 90,607 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 5,979 | 239 | 11,970 | |
| PROPERTY MANAGEMENT | 23,250 | 19,391 | 3,860 | |
| INVESTMENT EXPENSES | 934,238 | 365,820 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 44,503 | 0 | 0 |