| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX SERVICES | 150,380 | 63,911 | 86,469 |
| 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 |
|---|---|
| DELOITTE CONSULTING LLP | FEES CHARGED ARE COMMENSURATE WITH THE SERVICES PROVIDED. |
| 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 | 6,981 | SL | 7 | 634 | |||
| COMPUTER IMAC | 2014-08-01 | 1,373 | 1,373 | SL | 5 | ||||
| IPAD WI-FI 16GB | 2015-04-29 | 653 | 653 | SL | 5 | ||||
| PAVILLION | 2015-07-10 | 90,407 | 12,749 | SL | 39 | 2,318 | |||
| FENCE | 2015-08-24 | 26,800 | 9,531 | SL | 15 | 1,787 | |||
| ROAD ENTRANCE | 2015-04-10 | 24,580 | 9,424 | SL | 15 | 1,639 | |||
| TRAILER | 2015-06-19 | 79,446 | 11,204 | SL | 39 | 2,037 | |||
| CUSTOM WEBSITE | 2019-06-26 | 22,710 | 11,355 | SL | 3 | 7,570 | |||
| SERVER | 2019-02-07 | 4,688 | 1,797 | SL | 5 | 938 | |||
| 11" IPAD PRO | 2019-02-08 | 3,521 | 1,350 | SL | 5 | 704 | |||
| MACBOOK & PERIPHER | 2019-11-01 | 11,341 | 2,646 | SL | 5 | 2,268 | |||
| COPIER | 2019-11-20 | 22,857 | 4,952 | SL | 5 | 4,571 | |||
| OFFICE FURNITURE | 2020-01-20 | 200,041 | 26,196 | SL | 7 | 28,577 | |||
| 9 APPLE MACBOOK PR | 2020-03-31 | 11,338 | 1,701 | SL | 5 | 2,268 | |||
| VIBE BOARD | 2020-05-06 | 3,029 | 404 | SL | 5 | 606 | |||
| UCAAS IMPLEMENT. | 2020-05-11 | 9,450 | 1,260 | SL | 5 | 1,890 | |||
| ARCHITECTURAL FEES | 2020-01-20 | 34,733 | 3,184 | SL | 10 | 3,473 | |||
| CABLING COSTS | 2020-01-20 | 22,170 | 2,032 | SL | 10 | 2,217 | |||
| CARPET-NEW OFFICE | 2020-01-20 | 16,132 | 2,113 | SL | 7 | 2,305 | |||
| MACBOOK 16" | 2021-03-09 | 2,543 | SL | 5 | 424 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE THE ATTACHED INVESTMENT | ||
| SUMMARY SCHEDULE | 15,526,048 | 15,526,048 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE THE ATTACHED INVESTMENT | ||
| SUMMARY SCHEDULE | 87,431,306 | 87,431,306 |
| 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 | 12,814,035 | 12,814,035 |
| MUTUAL FUNDS | FMV | 15,833,583 | 15,833,583 |
| 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 | 7,615 | ||
| COMPUTER IMAC | 1,373 | 1,373 | ||
| IPAD WI-FI 16GB | 653 | 653 | ||
| PAVILLION | 90,407 | 15,067 | 75,340 | |
| FENCE | 26,800 | 11,318 | 15,482 | |
| ROAD ENTRANCE | 24,580 | 11,063 | 13,517 | |
| TRAILER | 79,446 | 13,241 | 66,205 | |
| CUSTOM WEBSITE | 22,710 | 18,925 | 3,785 | |
| SERVER | 4,688 | 2,735 | 1,953 | |
| 11" IPAD PRO | 3,521 | 2,054 | 1,467 | |
| MACBOOK & PERIPHER | 11,341 | 4,914 | 6,427 | |
| COPIER | 22,857 | 9,523 | 13,334 | |
| OFFICE FURNITURE | 200,041 | 54,773 | 145,268 | |
| 9 APPLE MACBOOK PR | 11,338 | 3,969 | 7,369 | |
| VIBE BOARD | 3,029 | 1,010 | 2,019 | |
| UCAAS IMPLEMENT. | 9,450 | 3,150 | 6,300 | |
| ARCHITECTURAL FEES | 34,733 | 6,657 | 28,076 | |
| CABLING COSTS | 22,170 | 4,249 | 17,921 | |
| CARPET-NEW OFFICE | 16,132 | 4,418 | 11,714 | |
| MACBOOK 16" | 2,543 | 424 | 2,119 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 33,516 | 13,741 | 19,775 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 16,667 | 16,667 | 16,667 |
| DUE FROM BROKERS | 10,302 | 24,798 | 24,798 |
| REIMBURSABLE BONDS | 204,182 | 169,182 | 169,182 |
| DUE FROM EMPLOYEES | 2,573 | 2,573 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO UNREALIZED LOSS ON LAND | 0 |
| RESULTING FROM ADDITIONAL CAPITALIZED | 0 |
| COSTS | 2,308,882 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 101,657 | 41,679 | 59,978 | |
| MEMBERSHIPS & SUBSCRIPTIONS | 17,919 | 7,347 | 10,572 | |
| PAYROLL SERVICE FEES | 15,051 | 6,171 | 8,880 | |
| INSURANCE | 57,598 | 23,615 | 33,983 | |
| PROPERTY MANAGEMENT-BOY SCOUTS | 104,762 | 104,762 | ||
| REAL ESTATE LAND MAINT. | 175,867 | 61,554 | 114,314 | |
| DEPREC, CHARITABLE FURN& EQUIP | 41,429 | 41,429 | ||
| CMS PROGRAM START UP EXPENSE | 192,107 | 192,107 | ||
| TELEPHONE AND INTERNET | 34,342 | 14,080 | 20,262 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 21,055 | 21,055 | |
| PARTHERNSHIP LOSS | -8,190 | -8,190 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 12,970,229 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL WITHHOLDINGS | 6,133 | 12,490 |
| INSURANCE FUNDS RECEIVED IN ADVANCE | 20,208 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 840,479 | 838,750 | ||
| ADVISORY COMMITTEE-CM SCHOLARS | 92,890 | 92,890 | ||
| ADVISORY COMMITTEE | 6,000 | 2,460 | 3,540 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 2,561,932 | 2,141,398 | 420,535 | |
| PAYROLL TAXES | 112,085 | 65,323 | 46,762 | |
| FOREIGN TAXES | 6,270 | 6,270 | ||
| FEDERAL EXCISE TAX | 320,000 |