| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX SERVICES | 196,702 | 83,598 | 113,104 |
| Person Name | Explanation |
|---|---|
| PETER ARNTSON | PETER ARNTSON IS ASSOCIATED WITH THE FIRM OF MCCANDLISH & LILLARD. THE FIRM PROVIDES LEGAL AND CONSULTING SERVICES TO THE FOUNDATION. FEES CHARGED ARE CONSIDERED COMMENSURATE WITH THE SERVICES PROVIDED. |
| GUY GRAVETT | GUY GRAVETT IS ASSOCIATED WITH THE FIRM OF FARMS & ACREAGE INC. FEES CHARGED ARE CONSIDERED COMMENSURATE WITH THE SERVICES PROVIDED. |
| Contractor | Explanation |
|---|---|
| THE CARE OF THE TREES | FEES CHARGED ARE COMMENSURATE WITH THE SERVICES PROVIDED. THIS COST WAS CAPITALIZED TO LAND. |
| GENE ADAMS SONS INC | FEES CHARGED ARE COMMENSURATE WITH THE SERVICES PROVIDED. |
| DEWBERRY ENGINEERS INC | FEES CHARGED ARE COMMENSURATE WITH THE SERVICES PROVIDED. THIS COST WAS CAPITALIZED TO LAND. |
| TOTAL DEVELOPMENT SOLUTIONS LLC | FEES CHARGED ARE COMMENSURATE WITH THE SERVICES PROVIDED. THIS COST WAS CAPITALIZED TO LAND. |
| RUSSELL EVANS THOMPSON PLLC | FEES CHARGED ARE COMMENSURATE WITH THE SERVICES PROVIDED. |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE | 2003-10-09 | 12,270 | 12,270 | SL | 7 | ||||
| STORAGE ROOM FILES | 2003-09-11 | 1,048 | 1,048 | SL | 7 | ||||
| 2 DELL 380 COMPUTE | 2006-03-17 | 4,000 | 4,000 | SL | 5 | ||||
| 24 " MONITOR | 2006-03-17 | 761 | 761 | SL | 5 | ||||
| HP 5550 N PRINTER | 2006-03-08 | 4,619 | 4,619 | SL | 5 | ||||
| CARPET - STORAGE | 2006-02-15 | 1,689 | 1,689 | SL | 7 | ||||
| SYS FURN - TITUS | 2006-04-28 | 11,719 | 11,719 | SL | 7 | ||||
| SHELVING STORAGE | 2006-02-16 | 713 | 713 | SL | 7 | ||||
| PINFILE # 600 | 2006-04-28 | 2,082 | 2,082 | SL | 7 | ||||
| DATA TABLE | 2006-12-31 | 1,250 | 1,250 | SL | 7 | ||||
| WEBSITE DESIGN | 2008-05-19 | 2,625 | 2,625 | SL | 3 | ||||
| OFFICE FURNITURE | 2008-01-18 | 2,618 | 2,618 | SL | 7 | ||||
| DISH EQUIPMENT | 2008-01-21 | 1,291 | 1,291 | SL | 5 | ||||
| OFFICE FURNITURE | 2008-03-31 | 39,135 | 39,135 | SL | 7 | ||||
| DELL PWREDGE 2950 | 2008-04-09 | 13,190 | 13,190 | SL | 5 | ||||
| WEBSITE DESIGN | 2008-06-06 | 2,625 | 2,625 | SL | 3 | ||||
| MACBK PRO W881146 | 2008-08-01 | 2,799 | 2,799 | SL | 5 | ||||
| DELL E6410 (KATHY) | 2010-12-01 | 2,650 | 2,650 | SL | 5 | ||||
| DELL E6410 ( GALE) | 2010-12-01 | 2,650 | 2,650 | SL | 5 | ||||
| IPAD WI-FI 32 GB | 2011-04-06 | 678 | 678 | SL | 5 | ||||
| IPAD WI-FI 64 GB | 2011-04-06 | 908 | 908 | SL | 5 | ||||
| SERVER AND WORKSTA | 2012-07-20 | 7,309 | 7,309 | SL | 5 | ||||
| SERVER | 2013-02-01 | 5,500 | 5,500 | SL | 5 | ||||
| IPADS (2) | 2013-11-22 | 1,593 | 1,593 | SL | 5 | ||||
| APPLE LAPTOP | 2013-09-23 | 735 | 735 | SL | 5 | ||||
| SHELVING | 2014-08-12 | 7,615 | 5,893 | SL | 7 | 1,088 | |||
| COMPUTER IMAC | 2014-08-01 | 1,373 | 1,373 | SL | 5 | ||||
| IPAD WI-FI 16GB | 2015-04-29 | 653 | 611 | SL | 5 | 42 | |||
| PAVILLION | 2015-07-10 | 90,407 | 10,431 | SL | 39 | 2,318 | |||
| FENCE | 2015-08-24 | 26,800 | 7,744 | SL | 15 | 1,787 | |||
| ROAD ENTRANCE | 2015-04-10 | 24,580 | 7,785 | SL | 15 | 1,639 | |||
| TRAILER | 2015-06-19 | 79,446 | 9,167 | SL | 39 | 2,037 | |||
| CUSTOM WEBSITE | 2019-06-26 | 22,710 | 3,785 | SL | 3 | 7,570 | |||
| SERVER | 2019-02-07 | 4,688 | 859 | SL | 5 | 938 | |||
| 11" IPAD PRO | 2019-02-08 | 3,521 | 646 | SL | 5 | 704 | |||
| MACBOOK & PERIPHER | 2019-11-01 | 11,341 | 378 | SL | 5 | 2,268 | |||
| COPIER | 2019-11-20 | 22,857 | 381 | SL | 5 | 4,571 | |||
| OFFICE FURNITURE | 2020-01-20 | 200,041 | SL | 7 | 26,196 | ||||
| 9 APPLE MACBOOK PR | 2020-03-31 | 11,338 | SL | 5 | 1,701 | ||||
| VIBE BOARD | 2020-05-06 | 3,029 | SL | 5 | 404 | ||||
| UCAAS IMPLEMENT. | 2020-05-11 | 9,450 | SL | 5 | 1,260 | ||||
| ARCHITECTURAL FEES | 2020-01-20 | 34,733 | SL | 10 | 3,184 | ||||
| CABLING COSTS | 2020-01-20 | 22,170 | SL | 10 | 2,032 | ||||
| CARPET-NEW OFFICE | 2020-01-20 | 16,132 | SL | 7 | 2,113 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE THE ATTACHED INVESTMENT | ||
| SUMMARY SCHEDULE | 23,558,227 | 23,558,227 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE THE ATTACHED INVESTMENT | ||
| SUMMARY SCHEDULE | 58,593,401 | 58,593,401 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE THE ATTACHED INVESTMENT | FMV | ||
| SUMMARY SCHEDULE: | FMV | ||
| PREFERRED STOCK | FMV | 9,914,367 | 9,914,367 |
| MUTUAL FUNDS | FMV | 9,921,663 | 9,921,663 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE | 12,270 | 12,270 | ||
| STORAGE ROOM FILES | 1,048 | 1,048 | ||
| 2 DELL 380 COMPUTE | 4,000 | 4,000 | ||
| 24 " MONITOR | 761 | 761 | ||
| HP 5550 N PRINTER | 4,619 | 4,619 | ||
| CARPET - STORAGE | 1,689 | 1,689 | ||
| SYS FURN - TITUS | 11,719 | 11,719 | ||
| SHELVING STORAGE | 713 | 713 | ||
| PINFILE # 600 | 2,082 | 2,082 | ||
| DATA TABLE | 1,250 | 1,250 | ||
| WEBSITE DESIGN | 2,625 | 2,625 | ||
| OFFICE FURNITURE | 2,618 | 2,618 | ||
| DISH EQUIPMENT | 1,291 | 1,291 | ||
| OFFICE FURNITURE | 39,135 | 39,135 | ||
| DELL PWREDGE 2950 | 13,190 | 13,190 | ||
| WEBSITE DESIGN | 2,625 | 2,625 | ||
| MACBK PRO W881146 | 2,799 | 2,799 | ||
| DELL E6410 (KATHY) | 2,650 | 2,650 | ||
| DELL E6410 ( GALE) | 2,650 | 2,650 | ||
| IPAD WI-FI 32 GB | 678 | 678 | ||
| IPAD WI-FI 64 GB | 908 | 908 | ||
| SERVER AND WORKSTA | 7,309 | 7,309 | ||
| SERVER | 5,500 | 5,500 | ||
| IPADS (2) | 1,593 | 1,593 | ||
| APPLE LAPTOP | 735 | 735 | ||
| SHELVING | 7,615 | 6,981 | 634 | |
| COMPUTER IMAC | 1,373 | 1,373 | ||
| IPAD WI-FI 16GB | 653 | 653 | ||
| PAVILLION | 90,407 | 12,749 | 77,658 | |
| FENCE | 26,800 | 9,531 | 17,269 | |
| ROAD ENTRANCE | 24,580 | 9,424 | 15,156 | |
| TRAILER | 79,446 | 11,204 | 68,242 | |
| CUSTOM WEBSITE | 22,710 | 11,355 | 11,355 | |
| SERVER | 4,688 | 1,797 | 2,891 | |
| 11" IPAD PRO | 3,521 | 1,350 | 2,171 | |
| MACBOOK & PERIPHER | 11,341 | 2,646 | 8,695 | |
| COPIER | 22,857 | 4,952 | 17,905 | |
| OFFICE FURNITURE | 200,041 | 26,196 | 173,845 | |
| 9 APPLE MACBOOK PR | 11,338 | 1,701 | 9,637 | |
| VIBE BOARD | 3,029 | 404 | 2,625 | |
| UCAAS IMPLEMENT. | 9,450 | 1,260 | 8,190 | |
| ARCHITECTURAL FEES | 34,733 | 3,184 | 31,549 | |
| CABLING COSTS | 22,170 | 2,032 | 20,138 | |
| CARPET-NEW OFFICE | 16,132 | 2,113 | 14,019 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 58,336 | 23,918 | 34,418 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 176,467 | 16,667 | 16,667 |
| DUE FROM BROKERS | 35,482 | 10,302 | 10,302 |
| REIMBURSABLE BONDS | 426,982 | 204,182 | 204,182 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 210,070 | 86,128 | 123,942 | |
| MEMBERSHIPS & SUBSCRIPTIONS | 10,509 | 4,309 | 6,200 | |
| PAYROLL SERVICE FEES | 6,414 | 2,630 | 3,784 | |
| INSURANCE | 59,613 | 24,441 | 35,172 | |
| PROPERTY MANAGEMENT | 172,330 | 60,315 | 112,015 | |
| REAL ESTATE LAND MAINT. | 95,533 | 95,533 | ||
| DEPREC, CHARITABLE FURN& EQUIP | 38,732 | 38,732 | ||
| ADMINISTRATIVE CONTRACTOR | 66,000 | 66,000 | ||
| TELEPHONE AND INTERNET | 76,220 | 31,250 | 44,970 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 738 | 738 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 11,664,565 |
| ADJUSTMENT TO UNREALIZED GAIN ON LAND | 0 |
| RESULTING FROM ADDITIONAL CAPITALIZED | 0 |
| COSTS | 8,923,719 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL WITHHOLDINGS | 4,876 | 6,133 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| TOLL VA VIII LP | NONE | 49,624,775 | 25,109,028 | 2019-05 | 2021-05 | $24,716,667 DUE 5/2/2020; $24,908,108 DUE 5/2/2021 | 242 % | DEED OF TRUST | PURCHASE OF 68.6167 ACRES OF LAND |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 558,161 | 558,161 | ||
| ADVISORY COMMITTEE-CM SCHOLARS | 293,044 | 293,044 | ||
| REAL ESTATE CONSULTANTS | 18,000 | 10,620 | 7,380 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 2,680,764 | 2,240,724 | 440,039 | |
| PAYROLL TAXES | 98,609 | 70,535 | 28,074 | |
| FOREIGN TAXES | 1,377 | 1,377 | ||
| FEDERAL EXCISE TAX | 126,800 |