| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING EXPENSE | 41,813 | 8,528 | 33,285 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| UBS BROKERAGE FIXED INCOME | 113,466 | 113,466 |
| US BANK FIXED INCOME | 20,445,085 | 20,445,085 |
| US BANK IMPACT FIXED INCOME | 2,915,262 | 2,915,262 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| UBS BROKERAGE EQUITIES | 340,875 | 340,875 |
| US BANK EQUITIES | 74,645,882 | 74,645,882 |
| US BANK IMPACT EQUITY FUNDS | 7,453,575 | 7,453,575 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND - CFS BLDG | 165,129 | 0 | 165,129 | 165,129 |
| CENTER FOR SHARING BLDG | 1,263,997 | 606,719 | 657,278 | 657,278 |
| CFS - LID (LOCAL IMPROVEMENT DISTRICT) | 36,598 | 13,908 | 22,690 | 22,690 |
| TIERRA VIDA MULTI-FAMILY COMPLEX | 13,410,696 | 3,799,999 | 9,610,697 | 9,610,697 |
| FITNESS EQUIPMENT | 62,110 | 62,110 | 0 | |
| 352 WHITE CHAIRS W/ CART | 10,704 | 10,449 | 255 | 255 |
| 36 TABLES 60'' W/ CART | 4,725 | 4,613 | 112 | 112 |
| PLAY LAND LIGHT - TIERRA VIDA | 4,626 | 4,626 | 0 | |
| LAND FOR MULTI-FAMILY PROPERTY | 360,000 | 0 | 360,000 | 360,000 |
| TIERRA VIDA MULTI-FAMILY PHASE 2 | 6,641,339 | 354,773 | 6,286,566 | 6,286,566 |
| LAND, LOT 2, TIERRA VIDA COMMERCIAL PHASE ONE | 300,000 | 0 | 300,000 | 300,000 |
| CONSTRUCTION IN PROGRESS | 163,092 | 0 | 163,092 | 163,092 |
| STOVE (COLLEGIUM CAFE) | 2,892 | 413 | 2,479 | 2,479 |
| BUILDING CONSTRUCTION IN PROGRESS | 3,575,942 | 0 | 3,575,942 | 3,575,942 |
| DATA RELOCATION AND ADDITIONAL CABLE (APARTMENTS) | 3,476 | 348 | 3,128 | 3,128 |
| FILTER RACK AND MODIFICATION OF SA 5-TON ZONE SYSTEM | 4,483 | 34 | 4,449 | 4,449 |
| PORT ETHERNET AND POWER SUPPLY | 2,751 | 46 | 2,705 | 2,707 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 11,582 | 1,158 | 10,424 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 108,731 | 69,451 | 39,280 | |
| LICENSES AND FEES | 7,604 | 4,269 | 3,335 | |
| OFFICE SUPPLIES | 4,517 | 1,737 | 2,573 | |
| BANK CHARGES | 221 | 27 | 194 | |
| DUES AND SUBSCRIPTIONS | 11,801 | 1,515 | 9,148 | |
| ADVERTISING | 1,224 | 95 | 1,129 | |
| SUPPLIES | 33,348 | 6,669 | 26,679 | |
| REPAIRS AND MAINTENANCE | 104,042 | 79,034 | 25,008 | |
| POSTAGE AND DELIVERY | 2,176 | 16 | 2,160 | |
| ACTIVITIES AND EVENTS | 4,794 | 488 | 1,444 | |
| FUEL | 1,213 | 1,213 | 0 | |
| CABLE, INTERNET, AND PHONE | 18,029 | 6,682 | 11,347 | |
| UTILITIES | 190,258 | 180,155 | 10,103 | |
| PROFESSIONAL DEVELOPMENT | 1,800 | 0 | 1,800 | |
| CREDIT CHECK FEES | 2,548 | 2,418 | 120 | |
| MISCELLANEOUS | 143 | 0 | 143 | |
| BAD DEBTS | 13,702 | 13,496 | 206 | |
| TECH AND IT SERVICES | 19,845 | 1,984 | 17,861 | |
| OUTSIDE SERVICES | 1,175 | 0 | 1,175 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOAN FEE REVENUE | 163,333 | 163,333 | 163,333 |
| OTHER COMMUNITY PROGRAMS | 2,503 | 2,503 | |
| HOA MANAGEMENT FEE | 8,278 | 8,278 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 13,276,883 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 49,500 | 51,425 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 333,997 | 333,997 | 0 | |
| OTHER PROFESSIONAL SERVICES | 32,688 | 0 | 32,688 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUSINESS TAXES | 2,736 | 35 | 2,701 | |
| PAYROLL TAXES | 59,749 | 23,719 | 35,490 | |
| EXCISE TAXES | 25,000 | 0 | 0 | |
| PROPERTY TAXES | 125,705 | 112,840 | 12,865 |