| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX COMPLIANCE SERVICES | 33,900 | 20,935 | 9,492 |
| 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 | 30,034 | COST | 0 | 30,034 |
| 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 | 3,136,818 | 1,478,532 | 1,658,286 | 2,650,000 |
| EQUIPMENT, FURNITURE, AND FIXTURES | 87,912 | 64,910 | 23,002 | 23,002 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AON OPPORTUNISTIC CREDIT PORTFOLIO | FMV | 1,363,108 | 1,363,108 |
| AON PRIVATE CREDIT OPPORTUNITIES FUND, LLC | FMV | 1,583,865 | 1,583,865 |
| ARTWORK | AT COST | 15,700 | 15,700 |
| LANDMARK REAL ESTATE PARTNERS | FMV | 1,035,029 | 1,035,029 |
| TRUMBULL PROPERTY FUND LP | FMV | 2,786,373 | 2,786,373 |
| MS MARTIN CURRIE EMERGING MARKETS EQUITIES | FMV | 3,697,298 | 3,697,298 |
| MS WESTERN ASSET COREPLUS | FMV | 4,499,172 | 4,499,172 |
| MS BRECKINRIDGE INT. FIXED INCOME | FMV | 3,971,988 | 3,971,988 |
| MS COMMUNITY CAPITAL MANAGEMENT | FMV | 3,981,755 | 3,981,755 |
| MS BLACKROCK STRATEGIC OPP | FMV | 2,784,726 | 2,784,726 |
| MS SEIX ADVISORS | FMV | 2,898,862 | 2,898,862 |
| MS CROSSMARK GLOBAL | FMV | 6,015,898 | 6,015,898 |
| MS CLEARBRIDGE LCS | FMV | 4,310,573 | 4,310,573 |
| MS CONFLUENCE | FMV | 4,052,922 | 4,052,922 |
| MS BOSTON TRUST WALDEN | FMV | 4,140,174 | 4,140,174 |
| MS KAYNE ANDERSON | FMV | 4,250,940 | 4,250,940 |
| MS HARDING LOEVNER | FMV | 7,147,497 | 7,147,497 |
| MS ARISTOTLE CAPITAL MANAGEMENT | FMV | 7,018,114 | 7,018,114 |
| MS AMERICAN CORE | FMV | 1,323,121 | 1,323,121 |
| MS INTERCONTINENTAL REAL ESTATE | FMV | 2,421,405 | 2,421,405 |
| MS PREMIER TPG RISE OFFSHORE | FMV | 146,245 | 146,245 |
| MS PARTNERS GROUP PE - I | FMV | 1,514,661 | 1,514,661 |
| MS VISTRIA FUND V LP | FMV | 360,585 | 360,585 |
| 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 | 3,136,819 | 1,478,532 | 1,658,287 | 1,400,000 |
| EQUIPMENT, FURNITURE, AND FIXTURES | 429,213 | 316,909 | 112,304 | 112,304 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL GOVERNANCE AND COUNSEL | 7,250 | 290 | 6,182 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PROGRAM RELATED INVESTMENTS - LOAN RECEIVABLES | 1,810,316 | 1,257,396 | 1,257,396 |
| 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 | 1,826 |
| ACCRUED INTEREST | 269 | 0 | 0 |
| DEFERRED TAX ASSET | 75,392 | 73,378 | 73,378 |
| Description | Amount |
|---|---|
| DEFERRED FEDERAL EXCISE TAX EXPENSE | 2,014 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMUNICATIONS | 16,898 | 5,069 | 11,832 | |
| LOAN FORGIVENESS | 300,000 | 0 | 0 | |
| GRANT RELATED EXPENSES | 252,969 | 0 | 252,969 | |
| INSURANCE | 33,085 | 9,287 | 24,862 | |
| OTHER ADMINISTRATIVE EXPENSES | 27,252 | 6,121 | 20,628 | |
| SCHEDULE K-1 EXPENSES | 0 | 77,292 | 0 | |
| SUPPLIES | 9,870 | 905 | 10,052 | |
| TECHNOLOGY | 81,537 | 7,282 | 80,158 | |
| TELEPHONE | 6,950 | 695 | 6,512 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM LOAN INTEREST | 53,904 | 53,904 | |
| REBATES AND REFUNDS | 1,239 | 1,239 | |
| PASSTHROUGH K-1 INCOME | 166,770 | 233,828 | 166,770 |
| K-1 INCOME NOT ON BOOKS | -23,765 | -23,765 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 5,725,383 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 6,378 | 6,378 |
| EXCISE TAX PAYABLE | 97,900 | 44,727 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 38,675 | 1,547 | 37,488 | |
| PROPERTY MANAGEMENT | 25,523 | 21,663 | 3,860 | |
| INVESTMENT EXPENSES | 360,027 | 360,027 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 37,177 | 0 | 0 | |
| FOREIGN TAX FROM K-1S | 0 | 433 | 0 | |
| PAYROLL TAX | 61,425 | 2,457 | 58,968 |