| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 16,000 | 16,000 | ||
| PAYROLL PROCESSING | 265 | 265 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| AMG GW&K SMALL MID CAP | 2020-06 | PURCHASE | 2021-12 | 44,545 | 28,065 | 16,480 | ||||
| HARBOR CAP APPREC | 2019-08 | PURCHASE | 2021-12 | 33,143 | 19,772 | 13,371 | ||||
| ISHARES COHEN & STEERS REIT ETF | 2021-03 | PURCHASE | 2021-12 | 27,844 | 21,704 | 6,140 | ||||
| VANGUARD S&P 500 INDEX ETF | 2020-09 | PURCHASE | 2021-12 | 254,434 | 186,174 | 68,260 | ||||
| BNY MELLON DYNAMIC VALUE | 2021-02 | PURCHASE | 2021-12 | 114,116 | 121,602 | -7,486 | ||||
| ISHARES COHEN & STEERS REIT ETF | 2020-06 | PURCHASE | 2022-07 | 26,658 | 24,644 | 2,014 | ||||
| VANGUARD S&P 500 INDEX ETF | 2020-09 | PURCHASE | 2022-07 | 257,691 | 225,799 | 31,892 | ||||
| AMG GW&K SMALL MID CAP | 2020-06 | PURCHASE | 2022-07 | 41,095 | 32,467 | 8,628 | ||||
| AB DISCOVERY VALUE | 2021-02 | PURCHASE | 2022-07 | 62,217 | 69,092 | -6,875 | ||||
| BNY MELLON DYNAMIC VALUE | 2021-02 | PURCHASE | 2022-07 | 435,164 | 477,945 | -42,781 | ||||
| BLAACKROCK HIGH YIELD BOND | 2021-02 | PURCHASE | 2022-07 | 23,205 | 26,838 | -3,633 | ||||
| PIMCO EMERGING MARKETS BOND | 2021-03 | PURCHASE | 2022-07 | 1,775 | 2,291 | -516 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMG FW&K SMALL MID CAP | AT COST | 1,476,648 | 1,662,843 |
| VANGUARD FEDERAL MONEY MKT | AT COST | 76,789 | 76,789 |
| HARDING LOEVNER INTL EQ INTSL | AT COST | 1,096,155 | 1,141,418 |
| HARBOR CAP APPREC INTSL CL | AT COST | 3,014,392 | 2,521,475 |
| ISHARES CORE MSCI EAFE ETF | AT COST | 1,038,703 | 950,668 |
| PIMCO EMERGING MARKETS | AT COST | 395,596 | 321,839 |
| VANGUARD S&P IND ETF | AT COST | 4,618,795 | 5,029,574 |
| AB DISCOVERY VALUE ADVISOR | AT COST | 535,292 | 500,875 |
| BNY MELLON DYNAMIC VALUE | AT COST | 2,566,621 | 2,481,642 |
| BLACKROCK HIGH YIELD BOND INSTL | AT COST | 356,566 | 318,567 |
| HARDING LOEVNER INSTL EMERGING MKTS | AT COST | 918,605 | 608,996 |
| ISHARES COHEN & STEERS REIT | AT COST | 431,885 | 502,396 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FEDERAL INCOME TAX | 15,737 | 84,436 | 84,436 |
| Description | Amount |
|---|---|
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ROUNDING | -2 | -2 | ||
| OFFICE SUPPLIES | 20 | 20 | ||
| OHIO FILINGS | 1,200 | 1,200 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| JEAN DEWINE TRUST | TRUST OF PRINCIPLE CONTRIBUTOR | 987,272 | 258,370 | 2009-10 | 2024-11 | ANNUAL PAYMENT | 5.00 % | STOCK OF DEWINE ENTERPRISES, INC. | PART OF TRUST CONTRIBUTIONS | NOTES GIFTED TO THE FOUNDATION | |
| RICHARD DEWINE TRUST | TRUST OF PRINCIPLE CONTRIBUTOR | 950,985 | 248,822 | 2009-11 | 2024-11 | ANNUAL PAYMENT | 5.00 % | STOCK OF DEWINE ENTERPRISES, INC. | PART OF TRUST CONTRIBUTIONS | NOTES GIFTED TO THE FOUNDATION | |
| JOHN M DEWINE | GRANDSON OF PRINCIPLE CONTRIBUTOR | 356,219 | 118,246 | 2010-11 | 1937-10 | MONTHLY | 3.51 % | RESIDENCE AT 100 E FAIRFIELD PIKE | PART OF TRUST CONTRIBUTIONS | NOTES GIFTED TO THE FOUNDATION |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 13,822 | 13,822 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAX PAID | 90,371 | 90,371 |