| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 16,535 |
| 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 |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LIVE OAK INVESTMENT FUND I | FMV | 27,584 | 27,584 |
| WHITE SANDS PHARMA, LLC | FMV | 226,005 | 226,005 |
| CONTRACT RECEIVABLE - GRITS | FMV | 250,000 | 250,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | TRISTATE CAPITAL BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,312,581 |
| Balance Due | 2,380,529 |
| Date of Note | 2016-11 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 6.7629 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| JPM ALTERNATIVE INVESTMENT | 496,282 | 404,126 | 404,126 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE FEES | 100 | 100 | ||
| UTILITIES | 391 | 391 | ||
| INSURANCE | 5,596 | 5,596 | ||
| ENVIRONMENTAL EXPENSE | 192 | 192 | ||
| MISCELLANEOUS EXPENSE | 51 | 51 | ||
| GROUNDS MAINTENANCE | 3,700 | 3,700 | ||
| ENGINEERING EXPENSE | 4,576 | 4,576 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LIVE OAK INVESTMENT FUND I | -132 | -132 | |
| WHITE SANDS PHARMA, LLC | -566 | -566 | |
| OTHER INCOME | 825,752 | 752 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS ON SECURITIES | 543,942 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| FCB INVESTMENT FUND 20 LLC | 4,328,840 | 4,328,840 | 0 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES - JPM #6004 | 2,415 | 2,415 | ||
| INVESTMENT FEES - LPL | 51,200 | 51,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES | 8,033 |