| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 22,988 | 0 | 22,566 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PIMCO SHORT TERM FUND | 3,214 | 3,214 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AUDAX SENIOR LOAN FUND I | FMV | 2,046,470 | 2,046,470 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 179 | 0 | 179 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BENEFICIAL INTEREST IN CHARITABLE LEAD TRUST | 14,143,016 | 9,567,307 | 9,567,307 |
| FEE RESERVE ACCOUNT | 1,147,038 | 1,147,038 | 1,147,038 |
| NET INTANGIBLE ASSETS | 121,503 | 116,212 | 116,212 |
| ACCRUED INCOME | 4,008 | 3,097 | 3,097 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AMORTIZATION | 5,290 | 0 | 0 | |
| TELEPHONE EXPENSE | 1,370 | 0 | 1,370 | |
| INTERNET EXPENSE | 780 | 0 | 780 | |
| PAYROLL TAXES AND WORKERS COMP | 103,929 | 0 | 59,473 | |
| SUPPLIES | 2,784 | 0 | 772 | |
| POSTAGE | 124 | 0 | 0 | |
| UNIFORMS | 2,290 | 0 | 525 | |
| REPAIRS AND MAINTENANCE | 300,899 | 0 | 42,538 | |
| RENTAL FEES | 5,396 | 0 | 5,895 | |
| CONSULTING | 4,932 | 0 | 4,932 | |
| FACILITIES MAINTENANCE | 418,941 | 0 | 0 | |
| BANK FEES | 2,047 | 0 | 134 | |
| CUSTODY FEES | 710 | 599 | 0 | |
| FILING FEES | 1,394 | 0 | 241 | |
| INSURANCE EXPENSE | 73,190 | 0 | 21,499 | |
| COMPUTER EXPENSE | 16,894 | 0 | 12,814 | |
| UTILITIES | 168,882 | 0 | 7,615 | |
| SECURITY | 757 | 0 | 728 | |
| VEHICLE EXPENSE | 4,751 | 0 | 4,400 | |
| ILLINOIS FILING FEES | 15 | 0 | 15 | |
| MISCELLANEOUS EXPENSE | 4,079 | 0 | 4,078 | |
| PROFESSIONAL DUES AND SUBSCRIPTIONS | 2,300 | 0 | 2,300 | |
| CONTRA PREDEVELOPMENT COSTS | -5,925 | 0 | -5,925 | |
| BUSINESS GIFTS | 234 | 0 | 0 | |
| ADVERTISING | 389 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AUDAX SENIOR LOAN ACTIVITY | 0 | 180,212 | 0 |
| RENTAL PROPERTY - NON-INVESTMENT; NOT DEBT-FINANCED | 1,687,137 | 1,687,137 | |
| RENTAL PROPERTY - NON-INVESTMENT; DEBT-FINANCED | 750,000 | 750,000 | |
| DEVELOPERS FEE - RELATED TO ITS CHARITABLE PURPOSES | 259,616 | 259,616 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSS ON INVESTMENTS | 192,149 |
| CHANGE IN BENEFICIAL INTEREST | 424,291 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO CHARITABLE LEAD TRUST | 7,100,000 | 7,100,000 |
| DUE TO GCI | 0 | 12 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 36,325 | 0 | 74,805 | |
| FEDERAL EXCISE TAXES | 8,000 | 0 | 0 |