| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX COMPLIANCE SERVICES | 31,925 | 19,751 | 11,174 |
| 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 | 423,634 | 0 % | 0 | 0 | ||||
| BUILDING RENOVATION | 4,723,714 | 1,850,364 | 0 % | 0 | 0 | ||||
| BUILDING RENOVATION - TENANT SPACE | 273,617 | 97,938 | 0 % | 0 | 0 | ||||
| TENANT IMPROVEMENTS | 286,599 | 286,599 | 0 % | 0 | 0 | ||||
| EQUIPMENT, FURNITURE AND FIXTURES | 419,808 | 309,582 | 0 % | 0 | 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 | 63,809 | COST | 0 | 63,809 | |||||
| SALE OF FIXED ASSETS | PURCHASED | 275 | COST | 0 | 275 |
| 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 | 3,140,790 | 1,403,694 | 1,737,096 | 1,150,000 |
| EQUIPMENT, FURNITURE, AND FIXTURES | 83,800 | 58,736 | 25,064 | 25,064 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AON OPPORTUNISTIC CREDIT PORTFOLIO | FMV | 1,307,384 | 1,307,384 |
| AON PRIVATE CREDIT OPPORTUNITIES FUND, LLC | FMV | 1,740,739 | 1,740,739 |
| ARTWORK | AT COST | 15,700 | 15,700 |
| LANDMARK REAL ESTATE PARTNERS | FMV | 1,049,199 | 1,049,199 |
| TRUMBULL PROPERTY FUND LP | FMV | 3,499,409 | 3,499,409 |
| MS MARTIN CURRIE EMERGING MARKETS EQUITIES | FMV | 3,532,794 | 3,532,794 |
| MS WESTERN ASSET COREPLUS | FMV | 4,231,457 | 4,231,457 |
| MS BRECKINRIDGE INT. FIXED INCOME | FMV | 3,775,163 | 3,775,163 |
| MS COMMUNITY CAPITAL MANAGEMENT | FMV | 4,290,256 | 4,290,256 |
| MS BLACKROCK STRATEGIC OPP | FMV | 2,595,354 | 2,595,354 |
| MS SEIX ADVISORS | FMV | 2,651,193 | 2,651,193 |
| MS CROSSMARK GLOBAL | FMV | 5,113,560 | 5,113,560 |
| MS CLEARBRIDGE LCS | FMV | 3,345,493 | 3,345,493 |
| MS CONFLUENCE | FMV | 4,160,186 | 4,160,186 |
| MS BOSTON TRUST WALDEN | FMV | 4,238,738 | 4,238,738 |
| MS KAYNE ANDERSON | FMV | 3,461,414 | 3,461,414 |
| MS HARDING LOEVNER | FMV | 6,386,117 | 6,386,117 |
| MS ARISTOTLE CAPITAL MANAGEMENT | FMV | 6,451,449 | 6,451,449 |
| MS AMERICAN CORE | FMV | 1,538,709 | 1,538,709 |
| MS INTERCONTINENTAL REAL ESTATE | FMV | 2,875,410 | 2,875,410 |
| MS PREMIER TPG RISE OFFSHORE | FMV | 2,760 | 2,760 |
| 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 | 3,140,791 | 1,403,694 | 1,737,097 | 1,150,000 |
| EQUIPMENT, FURNITURE, AND FIXTURES | 409,139 | 286,768 | 122,371 | 122,371 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL GOVERNANCE AND COUNSEL | 2,027 | 50 | 1,977 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PROGRAM RELATED INVESTMENTS - LOAN RECEIVABLES | 1,700,000 | 1,810,316 | 1,810,316 |
| 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 | 269 | 269 |
| DEFERRED TAX ASSET | 0 | 75,392 | 75,392 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 12,248,566 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMUNICATIONS | 8,914 | 2,674 | 6,237 | |
| GRANT RELATED EXPENSES | 277,970 | 0 | 276,534 | |
| INSURANCE | 30,896 | 7,678 | 13,030 | |
| OTHER ADMINISTRATIVE EXPENSES | 8,500 | 1,208 | 6,442 | |
| SCHEDULE K-1 EXPENSES | 0 | 87,749 | 0 | |
| SUPPLIES | 9,095 | 1,133 | 7,808 | |
| TECHNOLOGY | 74,968 | 6,920 | 53,303 | |
| TELEPHONE | 5,559 | 556 | 5,374 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM ALTERNATIVE INVESTMENTS | 159,490 | 272,808 | 159,490 |
| PROGRAM LOAN INTEREST | 53,882 | 53,882 | |
| REBATES AND REFUNDS | 874 | 874 |
| Description | Amount |
|---|---|
| DEFERRED FEDERAL EXCISE TAX EXPENSE | 165,999 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 6,378 | 6,378 |
| DEFERRED TAX LIABILITY | 90,607 | 0 |
| EXCISE TAX PAYABLE | 0 | 97,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 53,023 | 2,121 | 50,542 | |
| PROPERTY MANAGEMENT | 27,602 | 21,688 | 5,914 | |
| INVESTMENT EXPENSES | 371,386 | 371,386 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 54,255 | 0 | 0 |