| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 26,030 | 0 | 0 | 26,030 |
| 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 | 2016-12-05 | 132,700 | L | 0 | 0 | 0 | |||
| BUILDING | 2019-07-01 | 3,443,645 | 176,598 | SL | 39.000000000000 | 88,299 | 0 | 88,299 | |
| BUILDING ADDITION | 2019-12-17 | 726,883 | 27,957 | SL | 39.000000000000 | 18,638 | 0 | 18,638 | |
| FURNITURE AND FIXTURES | 2019-10-21 | 154,764 | 36,848 | SL | 7.000000000000 | 22,109 | 0 | 22,109 | |
| BUILDING ADDITION | 2020-06-30 | 187,192 | 4,800 | SL | 39.000000000000 | 4,800 | 0 | 4,800 | |
| BUILDING ADDITION | 2020-06-30 | 21,143 | 542 | SL | 39.000000000000 | 542 | 0 | 542 | |
| EQUIPMENT | 2019-07-01 | 134,308 | 53,724 | SL | 5.000000000000 | 26,862 | 0 | 26,862 | |
| NEC BUILDING | 2021-02-28 | 779,000 | 6,658 | SL | 39.000000000000 | 19,974 | 0 | 19,974 | |
| BUILDING ADDITION | 2021-06-30 | 448,181 | SL | 39.000000000000 | 11,492 | 0 | 11,492 | ||
| BUILDING IMPROVEMENTS | 2021-06-30 | 85,428 | SL | 39.000000000000 | 2,190 | 0 | 2,190 | ||
| NEC BUILDING ADDITION | 2021-08-06 | 2,600 | SL | 39.000000000000 | 61 | 0 | 61 | ||
| CAMERA ADDS | 2021-07-26 | 737 | SL | 39.000000000000 | 17 | 0 | 17 | ||
| BUILDING ADDITIONS | 2021-08-27 | 35,650 | SL | 39.000000000000 | 762 | 0 | 762 | ||
| BUILDING ADDITIONS | 2022-01-03 | 5,080 | SL | 39.000000000000 | 65 | 0 | 65 | ||
| BUILDING ADDITIONS | 2022-03-04 | 286,554 | SL | 39.000000000000 | 2,449 | 0 | 2,449 | ||
| ADDITION TO CORP | 2022-05-03 | 1,723 | SL | 39.000000000000 | 7 | 0 | 7 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY SECURITIES | 2,539,893 | 2,539,893 |
| MUTUAL FUNDS - EQUITIES | 6,519,643 | 6,519,643 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CASH AND CASH EQUIVALENTS | FMV | 784,104 | 784,104 |
| PRIVATE EQUITY FUNDS | FMV | 1 | 1 |
| HEDGE FUNDS | FMV | 1,857,205 | 1,857,205 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 132,700 | 0 | 132,700 | 132,700 |
| BUILDING | 3,443,645 | 264,897 | 3,178,748 | 3,178,748 |
| BUILDING ADDITION | 726,883 | 46,595 | 680,288 | 680,288 |
| FURNITURE AND FIXTURES | 154,764 | 58,957 | 95,807 | 95,807 |
| BUILDING ADDITION | 187,192 | 9,600 | 177,592 | 177,592 |
| BUILDING ADDITION | 21,143 | 1,084 | 20,059 | 20,059 |
| EQUIPMENT | 134,308 | 80,586 | 53,722 | 53,722 |
| NEC BUILDING | 779,000 | 26,632 | 752,368 | 752,368 |
| BUILDING ADDITION | 448,181 | 11,492 | 436,689 | 436,689 |
| BUILDING IMPROVEMENTS | 85,428 | 2,190 | 83,238 | 83,238 |
| NEC BUILDING ADDITION | 2,600 | 61 | 2,539 | 2,539 |
| CAMERA ADDS | 737 | 17 | 720 | 720 |
| BUILDING ADDITIONS | 35,650 | 762 | 34,888 | 34,888 |
| BUILDING ADDITIONS | 5,080 | 65 | 5,015 | 5,015 |
| BUILDING ADDITIONS | 286,554 | 2,449 | 284,105 | 284,105 |
| ADDITION TO CORP | 1,723 | 7 | 1,716 | 1,716 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 72,339 | 0 | 0 | 72,339 |
| Item No. | 1 |
|---|---|
| Lender's Name | TRUIST BANK |
| Lender's Title | N/A |
| Relationship to Insider | N/A |
| Original Amount of Loan | 2,375,000 |
| Balance Due | 1,839,330 |
| Date of Note | 2019-01 |
| Maturity Date | 2023-02 |
| Repayment Terms | PRINCIPAL BALANCE DUE ON 02/14/2023; INTEREST DUE MONTHLY |
| Interest Rate | 3.580000000000 |
| Security Provided by Borrower | UNSECURED |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | UNITED STATES DEPARTMENT OF AGRICULTURE |
| Lender's Title | N/A |
| Relationship to Insider | N/A |
| Original Amount of Loan | 913,546 |
| Balance Due | 661,652 |
| Date of Note | 2016-12 |
| Maturity Date | 2055-12 |
| Repayment Terms | MONTHLY PYMTS OF $6,232 DUE 01/05/17 THROUGH 12/05/55 |
| Interest Rate | 2.380000000000 |
| Security Provided by Borrower | ALL REAL PROPERTY & EQUP ACQUIRED WITH RURAL HOUSING SERVICE FUNDS |
| Purpose of Loan | CONTSTRUCTION OF REAL PROPERTY |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | FIRST HORIZON BANK |
| Lender's Title | N/A |
| Relationship to Insider | N/A |
| Original Amount of Loan | 1,000,000 |
| Balance Due | 735,385 |
| Date of Note | 2017-05 |
| Maturity Date | 2022-09 |
| Repayment Terms | PRINCIPAL BALANCE DUE ON 9/30/2022; INTEREST DUE MONTHLY |
| Interest Rate | 4.000000000000 |
| Security Provided by Borrower | UNSECURED |
| Purpose of Loan | OPERATIONS |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| COLLECTIONS | 101,861 | 101,861 | 101,861 |
| Description | Amount |
|---|---|
| MARKET GAINS (LOSSES) ON INVESTMENTS | 2,236,073 |
| PRIOR PERIOD ADJUSTMENT | 101,071 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES AND MATERIALS | 16,193 | 0 | 16,193 | 0 |
| INSURANCE | 19,720 | 0 | 19,720 | 0 |
| OTHER EXPENSES | 149,836 | 0 | 149,836 | 0 |
| SCHOLARSHIP PROGRAM | 298,254 | 0 | 0 | 298,254 |
| SCHOOL PARTNERSHIP PROGRAM | 65,352 | 0 | 0 | 65,352 |
| CAREERCONNECT PROGRAM | 123,498 | 0 | 0 | 123,498 |
| CARE (COLLEGE ACCESS REACHES EVERYONE) PROGRAM | 682,062 | 0 | 0 | 682,062 |
| NISWONGER I3 PARTNERSHIPS-CONSORTIUM FEE | 92,212 | 0 | 0 | 92,212 |
| NISWONGER I3 PARTNERSHIPS-ONLINE SEAT FEE | 326,714 | 0 | 0 | 326,714 |
| RURAL LIFE PROGRAM | 2,485,806 | 0 | 0 | 2,485,806 |
| NTC GRANT PROGRAM | 290,861 | 0 | 0 | 290,861 |
| AP ACCESS FOR ALL | 2,358,573 | 0 | 0 | 2,358,573 |
| MISCELLANEOUS PROGRAM EXPENSES | 376,429 | 0 | 0 | 376,429 |
| STEM GRANT | 1,733,926 | 0 | 0 | 1,733,926 |
| PROJECT ON TRACK PROGRAM | 600,521 | 0 | 0 | 600,521 |
| MINI-GRANT PROGRAM | 65 | 0 | 0 | 65 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NISWONGER I3 PARTNERSHIPS-CONSORTIUM FEE | 96,200 | 96,200 | |
| NISWONGER I3 PARTNERSHIPS-ONLINE SEAT FEE | 433,321 | 433,321 |
| Description | Amount |
|---|---|
| CHANGES IN PRESENT VALUE DISCOUNT | 17,395 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| REFUNDABLE ADVANCE | 107,667 | 0 |
| BANK OVERDRAFT | 70,369 | 17,336 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 55,882 | 55,882 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 40,074 | 0 | 0 | 40,074 |
| GRANT WRITING | 1,500 | 0 | 0 | 1,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX ON INVESTMENT INC-BALANCE DUE 06-30-21 | 14,900 | 0 | 0 | 14,900 |
| EXCISE TAX ON INVESTMENT INC-EST TAX PYMNTS 06-30-22 | 17,580 | 0 | 0 | 17,580 |
| PAYROLL TAXES | 50,578 | 0 | 10,116 | 40,462 |