| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 17,610 | 881 | 16,729 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| H&W MID CAP VALUE Z | 2019-12 | PURCHASED | 2020-03 | 391 | 706 | COST | 0 | -315 | ||
| INVESCO INTL GROWTH R6 | 2016-06 | PURCHASED | 2020-06 | 27,903 | 29,872 | COST | 0 | -1,969 | ||
| ARTISAN INTL VALUE I | 2016-06 | PURCHASED | 2020-06 | 15,379 | 15,817 | COST | 0 | -438 | ||
| BRIDGE BUILDER LARGE GROWTH | 2016-06 | PURCHASED | 2020-03 | 33,493 | 27,751 | COST | 0 | 5,742 | ||
| BRIDGE BUILDER LARGE VALUE | 2016-06 | PURCHASED | 2020-03 | 4,731 | 5,195 | COST | 0 | -464 | ||
| BRIDGE BUILDER INTL EQUITY | 2016-06 | PURCHASED | 2020-03 | 12,061 | 13,186 | COST | 0 | -1,125 | ||
| DFA U.S. SMALL CAP VALUE I | 2016-06 | PURCHASED | 2020-06 | 27,294 | 30,940 | COST | 0 | -3,646 | ||
| JH CLASSIC VALUE R6 | 2020-06 | PURCHASED | 2020-06 | 96,575 | 106,983 | COST | 0 | -10,408 | ||
| H&W MID CAP VALUE Z | 2020-06 | PURCHASED | 2020-03 | 24,016 | 43,301 | COST | 0 | -19,285 | ||
| MFS VALUE R6 | 2016-06 | PURCHASED | 2020-03 | 12,471 | 13,365 | COST | 0 | -894 | ||
| NB MID CAP GROWTH | 2016-06 | PURCHASED | 2020-03 | 8,164 | 8,118 | COST | 0 | 46 | ||
| TRP DIVIDEND GROWTH | 2016-06 | PURCHASED | 2020-03 | 15,048 | 13,055 | COST | 0 | 1,993 | ||
| TRP INTERNATIONAL DISCOVERY | 2016-06 | PURCHASED | 2020-03 | 3,756 | 3,788 | COST | 0 | -32 | ||
| ARTISAN INTL SMALL-MID I | 2020-10 | PURCHASED | 2020-12 | 6,323 | 5,498 | COST | 0 | 825 | ||
| AMERICAN CAPITAL WORLD BOND F3 | 2020-05 | PURCHASED | 2020-05 | 1,259 | 1,264 | COST | 0 | -5 | ||
| AMERICAN INTL GROWTH & INC F3 | 2020-05 | PURCHASED | 2020-12 | 6,025 | 4,598 | COST | 0 | 1,427 | ||
| VANGUARD FTSE ALL-WORL EX US | 2020-05 | PURCHASED | 2020-10 | 6,433 | 5,341 | COST | 0 | 1,092 | ||
| BRIDGE BUILDER CORE BOND | 2016-06 | PURCHASED | 2020-05 | 22,151 | 20,839 | COST | 0 | 1,312 | ||
| BRIDGE BUILDER LARGE GROWTH | 2016-06 | PURCHASED | 2020-12 | 64,606 | 47,162 | COST | 0 | 17,444 | ||
| BRIDGE BUILDER LARGE VALUE | 2018-07 | PURCHASED | 2020-12 | 21,927 | 18,601 | COST | 0 | 3,326 | ||
| BRIDGE BUILDER SMALL/MID GRW | 2016-07 | PURCHASED | 2020-12 | 29,729 | 21,242 | COST | 0 | 8,487 | ||
| BRIDGE BUILDER SMALL/MID VALUE | 2016-07 | PURCHASED | 2020-12 | 16,244 | 14,862 | COST | 0 | 1,382 | ||
| BRIDGE BUILDER INTL EQUITY | 2016-07 | PURCHASED | 2020-12 | 126,040 | 130,242 | COST | 0 | -4,202 | ||
| BRIDGE BUILDER CORE PLUS BOND | 2016-07 | PURCHASED | 2020-05 | 22,563 | 21,832 | COST | 0 | 731 | ||
| AMERICAN CAPITAL WORLD BOND F3 | 2016-07 | PURCHASED | 2020-05 | 44,563 | 44,752 | COST | 0 | -189 | ||
| ISHARES RUSS 2000 ETF | 2018-07 | PURCHASED | 2020-12 | 34,990 | 37,491 | COST | 0 | -2,501 | ||
| ISHARES S&P SC 600 VALUE ETF | 2018-07 | PURCHASED | 2020-12 | 34,115 | 38,529 | COST | 0 | -4,414 | ||
| VANGUARD FTSE ALL-WORL EX US | 2018-07 | PURCHASED | 2020-10 | 47,709 | 50,098 | COST | 0 | -2,389 | ||
| VANGUARD VALUE ETF | 2018-07 | PURCHASED | 2020-05 | 44,092 | 46,750 | COST | 0 | -2,658 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 53,913 | 66,598 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 4,790,950 | 5,813,898 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ARDEN CREDIT FUND, LP | AT COST | 567,664 | 567,664 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 9,204 | 460 | 8,744 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 4,809 | 240 | 4,569 | |
| BANK FEES | 44 | 2 | 42 | |
| MISCELLANEOUS | 664 | 33 | 631 | |
| ADMINISTRATION FEES | 75 | 4 | 71 | |
| REPAIRS | 190 | 10 | 180 | |
| ADVERTISING | 571 | 29 | 542 | |
| TELEPHONE | 4,377 | 219 | 4,158 | |
| INSURANCE | 9,835 | 9,835 | 0 | |
| REPAIRS & MAINTENANCE | 31,130 | 31,130 | 0 | |
| UTILITIES | 54,671 | 54,671 | 0 | |
| INSURANCE | 16,547 | 16,547 | 0 | |
| REPAIRS & MAINTENANCE | 7,823 | 7,823 | 0 | |
| UTILITIES | 3,216 | 3,216 | 0 | |
| OTHER DEDUCTIONS | 206 | 206 | 0 | |
| INSURANCE | 2,509 | 2,509 | 0 | |
| REPAIRS & MAINTENANCE | 7,352 | 7,352 | 0 | |
| UTILITIES | 3,276 | 3,276 | 0 | |
| OTHER DEDUCTIONS | 8,623 | 8,623 | 0 |
| Description | Amount |
|---|---|
| BOOK/TAX ADJUSTMENT IN CONTRIBUTION ACCRUALS | 23,890 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 22,650 | 20,650 |
| FEDERAL TAXES PAYABLE | 1,516 | 6,702 |
| PAYROLL LIABILITIES | 125 | 126 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| GARRO FARMS LLC | 117,505 | 0 | 600.0000000000 % | 0 | |||||||
| RENTAL RECEIVABLE | 54,170 | 0 | 0 % | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 60,539 | 3,027 | 57,512 | |
| MANAGEMENT FEES | 48,301 | 48,301 | 0 | |
| PROFESSIONAL FEES | 963 | 963 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 17,045 | 852 | 16,493 | |
| FEDERAL TAXES | 21,870 | 0 | 0 | |
| PROPERTY TAXES | 33,580 | 33,580 | 0 | |
| PROPERTY TAXES | 67,737 | 67,737 | 0 | |
| PROPERTY TAXES | 3,570 | 3,570 | 0 |