| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT, COMPILATION, TAX COMPLIANCE SERVICES | 48,996 | 11,149 | 36,747 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PASSTHROUGH K-1 CAPITAL GAIN UBTI | PURCHASED | 945 | COST | 0 | 945 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SOUTHPARK LAND, BUILDINGS, AND IMPROVEMENTS | 5,461,691 | 1,149,055 | 4,312,636 | 5,412,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKROCK MULTI-ASSET INCOME PORTFOLIO FD INST CL | FMV | 12,961,492 | 12,961,492 |
| BLACKROCK STRATEGIC INCOME OPPORTUNITIES PORT FUND INSLT CLASS | FMV | 12,025,424 | 12,025,424 |
| COHEN & STEERS INSTITUTIONAL REALTY SHARES | FMV | 6,988,891 | 6,988,891 |
| DOUBLELINE TOTAL RETURN BOND FUND CLASS I | FMV | 12,359,629 | 12,359,629 |
| VANGUARD TOTAL INTERNATIONAL STOCK INDEX FUND ADMIRAL SHARES | FMV | 19,956,708 | 19,956,708 |
| VANGUARD EQUITY INCOME FUND ADMIRAL SHARES | FMV | 18,564,048 | 18,564,048 |
| VANGUARD TOTAL BOND MARKET INDEX FUND INST SHARES | FMV | 1,845,223 | 1,845,223 |
| VANGUARD INSTITUTIONAL INDEX FUND | FMV | 64,216,966 | 64,216,966 |
| VANGUARD MID-CAP INDEX FUND ADMIRAL SHARES | FMV | 20,383,257 | 20,383,257 |
| AZALEA FUND III | FMV | 645,689 | 645,689 |
| RESERVOIR CAPITAL INVESTMENT PARTNERS, L.P. | FMV | 2,793,520 | 2,793,520 |
| FIDELITY ADVISOR STOCK SELECTOR SMALL CAP FUND CLASS Z | FMV | 15,348,722 | 15,348,722 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & OFFICE EQUIPMENT | 68,652 | 60,042 | 8,610 | 8,610 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL GOVERNANCE AND COUNSEL | 36,122 | 0 | 36,122 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MEMBERSHIP CERTIFICATE | 7,000 | 7,000 | 7,000 |
| NET INVESTMENT IN CHARITABLE DIRECT FINANCING LEASE | 6,711,000 | 6,117,000 | 6,117,000 |
| LAND AND OTHER ASSETS HELD FOR CHARITABLE PURPOSE | 15,204,383 | 18,399,790 | 18,399,790 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND SUBSCRIPTIONS | 7,135 | 1,784 | 5,351 | |
| INSURANCE | 23,133 | 3,524 | 19,609 | |
| OFFICE SUPPLIES | 2,765 | 691 | 2,074 | |
| TELEPHONE | 846 | 212 | 634 | |
| MISCELLANEOUS | 3,839 | 960 | 2,879 | |
| PUBLIC RELATIONS | 755 | 189 | 566 | |
| OTHER PROGRAM COSTS | 25,035 | 0 | 25,035 | |
| PASSTHROUGH K-1 EXPENSES | 0 | 89,558 | 0 | |
| OTHER RENTAL EXPENSES | 163,334 | 163,334 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 3,420 | 3,420 | 3,420 |
| PASSTHROUGH K-1 INCOME | 118,642 | 110,471 | 118,642 |
| K-1 INCOME NOT ON BOOKS | -118,642 | -118,642 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 13,825,399 |
| DEFERRED EXCISE TAX BENEFIT | 41,568 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX LIABILITY | 798,000 | 745,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 89,888 | 89,888 | 0 | |
| CONSULTING FEES | 194,392 | 0 | 152,508 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 72,992 | 0 | 0 | |
| PROPERTY TAXES | 22,309 | 0 | 22,309 |