| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 16,320 | 8,160 | 8,160 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| SCHEDULE OF LOANS | FORM 990-PF, PART II, LINE 7 | EP PAYROLL SOLUTIONS FOR $4,000,000R. KAUFMAN FOR $1,175,036 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN MERRILL LYNCH | FMV | 523,369 | 514,616 |
| INVESTMENT IN TD AMERITRADE | FMV | 7,512,420 | 8,964,946 |
| INVESTMENT IN E 79TH STREET MEZZ SELECT, LP | FMV | 913,325 | 913,325 |
| INVESTMENT IN HGI AIF SELECT I, LLC | FMV | 116,114 | 116,114 |
| INVESTMENT IN HGI CREDIT FUND I, LP | FMV | 6,462,648 | 6,462,648 |
| INVESTMENT IN HGI DEBT PORTFOLIO 9-17, LLC | FMV | 754,416 | 754,416 |
| INVESTMENT IN HGI KFB I, LLC | FMV | 195,891 | 195,891 |
| INVESTMENT IN HGI KFB K30, LLC | FMV | 150,499 | 150,499 |
| INVESTMENT IN HGI KFB K41, LLC | FMV | 239,193 | 239,193 |
| INVESTMENT IN HGI KFB K45, LLC | FMV | 110,529 | 110,529 |
| INVESTMENT IN HGI KFB KX03, LLC | FMV | 44,453 | 44,453 |
| INVESTMENT IN HGI KFB V, LLC | FMV | 617,803 | 617,803 |
| INVESTMENT IN HGI KFB VII, LLC | FMV | 220,881 | 220,881 |
| INVESTMENT IN HGI MULTIFAMILY CREDIT SELECT FUND, LP | FMV | 3,407,461 | 3,407,461 |
| INVESTMENT IN HGI REAL ESTATE SEC OFFSHORE FD | FMV | 2,589,713 | 2,589,713 |
| INVESTMENT IN HGI SW II, LLC | FMV | 947,485 | 947,485 |
| INVESTMENT IN NE-SW DEBT HOLDINGS, LP | FMV | 524,619 | 524,619 |
| INVESTMENT IN NOTE HOLDINGS TE, LLC | FMV | 1,636,264 | 1,636,264 |
| INVESTMENT IN OH-CT DEBT SELECT, LLC | FMV | 219,964 | 219,964 |
| INVESTMENT IN SHREWSBURY ABERDEEN ASPEN HOLDINGS, LLC | FMV | 170,662 | 170,662 |
| INVESTMENT IN SUNBELT INVESTOR HOLDCO II, LP | FMV | 3,523,064 | 3,523,064 |
| INVESTMENT IN SW AB PARKLINE | FMV | 4,357,596 | 4,357,596 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DISTRIBUTION RECEIVABLE FROM HGI KF08 SELECT LLC | 500,517 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNT MANAGEMENT FEES | 5,984 | 5,984 | 0 | |
| BANK FEES | 95 | 95 | 0 | |
| NYS FILING FEES | 1,500 | 0 | 1,500 | |
| THROUGH K-1 - E 79TH STREET MEZZ SELECT, LP | 2,765 | 2,765 | 0 | |
| THROUGH K-1 - HGI AIF SELECT I, LLC | 1,964 | 1,964 | 0 | |
| THROUGH K-1 - HGI AIF SELECT III, LLC | 3,138 | 3,138 | 0 | |
| THROUGH K-1 - HGI CREDIT FUND I, LP | 34,131 | 34,131 | 0 | |
| THROUGH K-1 - HGI DEBT PORTFOLIO 9-17, LLC | 10,937 | 10,937 | 0 | |
| THROUGH K-1 - HGI KF10 SELECT, LLC | 5,643 | 5,643 | 0 | |
| THROUGH K-1 - HGI KFB I, LLC | 2,623 | 2,623 | 0 | |
| THROUGH K-1 - HGI KFB K30, LLC | 2,281 | 2,281 | 0 | |
| THROUGH K-1 - HGI KFB K41, LLC | 2,857 | 2,857 | 0 | |
| THROUGH K-1 - HGI KFB K45, LLC | 1,503 | 1,503 | 0 | |
| THROUGH K-1 - HGI KFB KX03, LLC | 2,030 | 2,030 | 0 | |
| THROUGH K-1 - HGI KFB V, LLC | 7,494 | 7,494 | 0 | |
| THROUGH K-1 - HGI KFB VII, LLC | 5,577 | 5,577 | 0 | |
| THROUGH K-1 - HGI MULTIFAMILY CREDIT SELECT FUND, LP | 105,425 | 105,425 | 0 | |
| THROUGH K-1 - MIDTOWN SQUARE PREFERRED HOLDINGS | 52,435 | 52,435 | 0 | |
| THROUGH K-1 - NE-SW DEBT HOLDINGS, LP | 4,996 | 4,996 | 0 | |
| THROUGH K-1 - NOTE HOLDINGS TE, LLC | 17,717 | 17,717 | 0 | |
| THROUGH K-1 - OH-CT DEBT SELECT, LLC | 2,521 | 2,521 | 0 | |
| THROUGH K-1 - SHREWSBURY ABERDEEN ASPEN HOLDINGS, LLC | 2,200 | 2,200 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| THROUGH K-1 - E 79TH STREET MEZZ SELECT, LP | 17,257 | 17,257 | 17,257 |
| THROUGH K-1 - HGGP CAPITAL XIV, LP | 80,218 | 80,218 | 80,218 |
| THROUGH K-1 - MIDTOWN SQUARE PREFERRED HOLDINGS | 4,847 | 4,847 | 4,847 |
| THROUGH K-1 - NOTE HOLDINGS TE, LLC | 53,752 | 53,752 | 53,752 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT - LOAN RECEIVABLE | 1,250,000 |
| FUND BALANCE ADJUSTMENT | 95,396 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 122,162 | 0 | 0 | |
| FOREIGN TAXES PAID | 540 | 540 | 0 |