| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 17,900 | 8,950 | 20,450 | |
| BOOKKEEPING | 21,300 | 5,325 | 14,576 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 1964-06-27 | 2,493,518 | L | 0 | 0 | ||||
| OFFICE EQUIPMENT | 2012-06-05 | 38,144 | 30,952 | SL | 10.000000000000 | 3,254 | 0 | ||
| LAND IMPROVEMENTS | 2013-07-01 | 6,500 | 5,200 | SL | 10.000000000000 | 650 | 0 | ||
| MEDICAL OFFICE BLDG | 1999-01-01 | 2,123,992 | 1,590,909 | SL | 39.000000000000 | 70,800 | 0 | ||
| SIGNAGE | 2013-07-10 | 13,595 | 7,250 | SL | 15.000000000000 | 906 | 0 | ||
| CAPITALIZED REPAIRS | 2018-09-30 | 38,900 | 7,348 | SL | 15.000000000000 | 2,593 | 0 | ||
| CAPITALIZED ROOFING | 2018-11-05 | 98,270 | 8,735 | SL | 39.000000000000 | 3,276 | 0 | ||
| LAND IMPROVEMENTS | 2020-09-30 | 4,939,574 | 184,423 | SL | 20.000000000000 | 246,979 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| DIFFERENCE FROM COLUMN (A) | FORM 990-PF, PART I, COLUMN (B): | COLUMN (B) INCLUDES K-1 PASS-THRU NET INVESTMENT INCOME NOT INCLUDED IN FINANCIALS. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORE BOND FUND | 6,144,212 | 6,144,212 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MULTI-ASSET CORE PLUS FUND | 19,594,691 | 19,594,691 |
| BENEFICIAL INTERESTS IN OUTSIDE TRUSTS | 3,728,687 | 3,728,687 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 2,493,518 | 0 | 2,493,518 | |
| OFFICE EQUIPMENT | 38,144 | 34,206 | 3,938 | |
| LAND IMPROVEMENTS | 6,500 | 5,850 | 650 | |
| MEDICAL OFFICE BLDG | 2,123,992 | 1,661,709 | 462,283 | |
| SIGNAGE | 13,595 | 8,156 | 5,439 | |
| CAPITALIZED REPAIRS | 38,900 | 9,941 | 28,959 | |
| CAPITALIZED ROOFING | 98,270 | 12,011 | 86,259 | |
| LAND IMPROVEMENTS | 4,939,574 | 431,402 | 4,508,172 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 7,795 | 390 | 8,636 |
| Description | Amount |
|---|---|
| UNREALIZED PORTFOLIO DEPRECIATION | 4,444,407 |
| UNREALIZED BENEFICIAL TRUSTS DEPRECIATION | 589,510 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 28,868 | 1,443 | 29,503 | |
| INSURANCE | 0 | 0 | 5,827 | |
| BOD EXPENSE | 10,656 | 533 | 10,123 | |
| EVENT SPONSORSHIPS | 10,000 | 0 | 22,095 | |
| LEGACY GREENSCAPE COMMUNITY PARK | 14,576 | 0 | 14,576 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS/OTHER | 772 | 772 |
| Description | Amount |
|---|---|
| NEGATIVE DEFERRED NET INVESTMENT INCOME TAX EXPENSE | 61,777 |
| ROUNDING | 13 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL NII EXCISE TAX PAYABLE | 22,769 | 24,507 |
| DEFERRED FEDERAL NII EXCISE TAX | 176,628 | 114,851 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT | 259,203 | 259,203 | 0 | |
| ADVERTISING, MARKETING, PR | 7,670 | 0 | 2,510 | |
| PAYROLL PROCESSING | 0 | 0 | 0 | |
| TECHNOLOGY & IT SVCS | 17,648 | 882 | 16,657 | |
| OTHER CONSULTANTS & CONTRACT SVCS | 65,953 | 82 | 65,870 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 26,423 | 1,025 | 20,140 | |
| NET INVESTMENT INCOME EXCISE TAX | 35,000 | 0 | 0 | |
| DEFERRED NET INVESTMENT INCOME (NEG SEE OTHER CHANGES IN NET ASSETS) | 0 | 0 | 0 |