| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL CONSULTATIONS | 31,500 | 31,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 200 E CYPRESS-CARP | 2013-12-20 | 1,320 | 1,320 | SL | 7 | ||||
| 200 E CYPRESS-APPL | 2015-06-18 | 666 | 666 | SL | 5 | ||||
| 200 E CYPRESS-APPL | 2015-07-24 | 132 | 132 | SL | 5 | ||||
| 200 E CYPRESS-APPL | 2016-03-29 | 370 | 370 | SL | 5 | ||||
| 200 E CYPRESS-PORC | 2017-05-23 | 11,701 | 1,949 | SL | 27 | 425 | 425 | 0 | |
| 200 E CYPRESS-APPL | 2018-01-27 | 1,032 | 807 | SL | 5 | 206 | 206 | 0 | |
| 420 S BROAD-BLDG | 2011-05-13 | 65,837 | 25,436 | SL | 27 | 2,394 | 2,394 | 0 | |
| 420 S BROAD-IMPROV | 2011-10-06 | 1,810 | 1,235 | SL | 15 | 121 | 121 | 0 | |
| 422 S BROAD-APPL | 2011-10-27 | 543 | 543 | SL | 5 | ||||
| 428/430 BROAD BLDG | 2014-06-05 | 156,963 | 43,048 | SL | 27 | 5,708 | 5,708 | 0 | |
| 428/430 BROAD-APPL | 2015-07-24 | 143 | 143 | SL | 5 | ||||
| 428/430 BROAD-APPL | 2016-03-25 | 186 | 186 | SL | 5 | ||||
| 428/430 BROAD-APPL | 2018-07-24 | 508 | 348 | SL | 5 | 102 | 102 | 0 | |
| 428/430 BROAD-APPL | 2018-09-24 | 399 | 260 | SL | 5 | 80 | 80 | 0 | |
| 412 S BROAD-BLDG | 2015-12-01 | 158,395 | 35,040 | SL | 27 | 5,760 | 5,760 | 0 | |
| 412 S BROAD-IMPROV | 2018-07-11 | 4,996 | 637 | SL | 27 | 182 | 182 | 0 | |
| 412 S BROAD-APPL | 2018-04-19 | 350 | 257 | SL | 5 | 70 | 70 | 0 | |
| 525 W STATE-BLDG | 2012-03-01 | 111,761 | 39,963 | SL | 27 | 1,355 | 1,355 | 0 | |
| 525 W STATE-IMPROV | 2012-05-16 | 1,322 | 460 | SL | 27 | 16 | 16 | 0 | |
| 144 W CEDAR-LAND | 2011-04-01 | 29,881 | L | ||||||
| 200 E CYPRESS-LAND | 2010-12-03 | 65,423 | L | ||||||
| 412 S BROAD-LAND | 2015-12-01 | 65,069 | L | ||||||
| 420 S BROAD-LAND | 2011-05-23 | 40,963 | L | ||||||
| 422 S BROAD-LAND | 2011-05-13 | 41,017 | L | ||||||
| 428/430 S BROAD-LD | 2014-06-05 | 61,426 | L | ||||||
| 525 W STATE-LAND | 2012-03-01 | 41,202 | L | ||||||
| 144 W CEDAR-BLDG | 2011-04-01 | 54,754 | 21,320 | SL | 27 | 1,991 | 1,991 | 0 | |
| 144 W CEDAR-IMPROV | 2011-04-01 | 52,971 | 20,633 | SL | 27 | 1,926 | 1,926 | 0 | |
| 144 W CEDAR-FURN | 2011-04-01 | 583 | 583 | SL | 5 | ||||
| 144 W CEDAR-APPL | 2011-04-01 | 3,344 | 3,344 | SL | 5 | ||||
| 144 W CEDAR-LD IMP | 2011-04-01 | 4,500 | 3,213 | SL | 15 | 300 | 300 | 0 | |
| 144 W CEDAR-FL IMP | 2011-04-01 | 1,203 | 1,203 | SL | 7 | ||||
| 200 E CYPRESS-BLDG | 2010-12-02 | 163,515 | 65,654 | SL | 27 | 5,946 | 5,946 | 0 | |
| 200 E CYPRESS-APPL | 2010-12-03 | 366 | 366 | SL | 5 | ||||
| 200 E CYPRESS-APPL | 2012-05-09 | 596 | 596 | SL | 7 | ||||
| 200 E CYPRESS-CARP | 2012-06-11 | 2,000 | 2,000 | SL | 7 | ||||
| 200 E CYPRESS-DOOR | 2012-11-07 | 138 | 138 | SL | 7 | ||||
| 200 E CYPRESS-GAS | 2012-11-27 | 1,500 | 500 | SL | 27 | 55 | 55 | 0 | |
| 525 W STATE-IMPROV | 2012-06-04 | 1,892 | 661 | SL | 27 | 23 | 23 | 0 | |
| 525 W STATE-IMPROV | 2012-03-01 | 886,538 | 317,007 | SL | 27 | 10,746 | 10,746 | 0 | |
| 525 W STATE-IMPROV | 2012-03-01 | 15,864 | 15,864 | SL | 5 | ||||
| 525 W STATE-FURN | 2012-03-01 | 26,426 | 26,426 | SL | 5 | ||||
| 525 W STATE-F&F | 2012-06-01 | 8,660 | 8,660 | SL | 5 | ||||
| 525 W STATE-SCREEN | 2012-10-04 | 1,208 | 1,208 | SL | 5 | ||||
| 144 W CEDAR-IMPROV | 2019-10-02 | 2,300 | 189 | SL | 27 | 84 | 84 | 0 | |
| 200 E CYPRESS-APPL | 2019-04-02 | 581 | 319 | SL | 5 | 116 | 116 | 0 | |
| 200 E CYPRESS-CARP | 2019-03-05 | 2,360 | 955 | SL | 7 | 337 | 337 | 0 | |
| 412 S BROAD-APPL | 2019-08-09 | 582 | 281 | SL | 5 | 116 | 116 | 0 | |
| 422 S BROAD-BLDG | 2011-05-13 | 65,783 | 25,415 | SL | 27 | 2,392 | 2,392 | 0 | |
| 422 S BROAD-IMPROV | 2011-10-06 | 1,810 | 1,235 | SL | 15 | 121 | 121 | 0 | |
| 412 S BROAD-DECK | 2019-10-25 | 1,192 | 93 | SL | 27 | 43 | 43 | 0 | |
| 525 W STATE-IMPROV | 2012-05-23 | 1,080 | 374 | SL | 27 | 13 | 13 | 0 | |
| 500 E CYPRESS-LAND | 2020-10-08 | 136,759 | L | ||||||
| 500 E CYPRESS-BLDG | 2020-10-08 | 43,298 | 1,390 | SL | 39 | 1,110 | 1,110 | 0 | |
| 200 E CYPRESS-CARP | 2021-02-11 | 2,518 | 330 | SL | 7 | 360 | 360 | 0 | |
| 200 E CYPRESS-APPL | 2021-12-31 | 313 | 0 | SL | 5 | 63 | 63 | 0 | |
| 144 W CEDAR-LD IMP | 2022-04-13 | 4,700 | SL | 15 | 235 | 235 | 0 | ||
| 200 E CYP-GAS HEAT | 2022-02-16 | 1,568 | SL | 27 | 48 | 48 | 0 | ||
| 500 E CYP-WTR HEAT | 2022-05-31 | 372 | SL | 27 | 6 | 6 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| PART I LINE 6A | Part I Line 6a | RECONCILIATION OF NET GAIN/(LOSS) FROM SALES OF ASSETS NOT INCLUDED IN PART IV TOTAL INCLUDED IN PART IV: (DETAILS BELOW) NET GAIN/(LOSS): $1,466,914 TOTAL NOT INCLUDED IN PART IV: PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - UBI NET GAIN/(LOSS): $4,728 TOTAL PART I, LINE 6A: $1,471,642 DETAILS OF ASSETS INCLUDED IN PART IV: PUBLICLY-TRAIDED SECURITIES GROSS SALES PRICE: $1,360,029 BOOK BASIS: $1,209,070 NET GAIN/(LOSS): $150,959 PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - NON UBI NET GAIN/(LOSS): $691,821 SALES OF OTHER ITEMIZED ASSETS GROSS SALES PRICE: $1,287,676 BOOK BASIS: $673,177 NET GAIN/(LOSS): $614,499 DISTRIBUTIONS IN EXCESS OF BASIS NET GAIN/(LOSS): $9,635 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BAIRD SHORT TERM BOND FUND INS | 776,673 | 725,269 |
| BAIRD ULTRA SHORT BOND FUND IN | 425,010 | 421,624 |
| CONESTOGA SMALL CAP INST | 220,793 | 244,354 |
| GOLDMAN SACHS GQG PARTNERS INT | 771,577 | 877,920 |
| MATTHEWS ASIAN GROWTH AND INCO | 909,832 | 764,999 |
| MORGAN STANLEY INTL ADVANTAGE | 1,059,800 | 885,238 |
| SPDR GOLD SHARES | 570,417 | 542,339 |
| THORNBURG LIMITED TERM INCOME | 770,000 | 686,235 |
| USQ CORE REAL ESTATE FUND CLAS | 3,230,878 | 4,464,195 |
| VANGUARD 500 INDEX FUND ADM | 3,304,530 | 4,571,449 |
| VANGUARD MID-CAP INDEX FD ADMI | 382,271 | 595,891 |
| VANGUARD SMALL CAP INDEX FD AD | 128,796 | 202,534 |
| VANGUARD ULTRA ST BND ADMR | 425,010 | 415,926 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 200 E CYPRESS-CARP | 1,320 | 1,320 | ||
| 200 E CYPRESS-APPL | 666 | 666 | ||
| 200 E CYPRESS-APPL | 132 | 132 | ||
| 200 E CYPRESS-APPL | 370 | 370 | ||
| 200 E CYPRESS-PORC | 11,701 | 2,374 | 9,327 | 9,327 |
| 200 E CYPRESS-APPL | 1,032 | 1,013 | 19 | 19 |
| 420 S BROAD-BLDG | 65,837 | 27,830 | 38,007 | 38,007 |
| 420 S BROAD-IMPROV | 1,810 | 1,356 | 454 | 454 |
| 422 S BROAD-APPL | 543 | 543 | ||
| 428/430 BROAD BLDG | 156,963 | 48,756 | 108,207 | 108,207 |
| 428/430 BROAD-APPL | 143 | 143 | ||
| 428/430 BROAD-APPL | 186 | 186 | ||
| 428/430 BROAD-APPL | 508 | 450 | 58 | 58 |
| 428/430 BROAD-APPL | 399 | 340 | 59 | 59 |
| 412 S BROAD-BLDG | 158,395 | 40,800 | 117,595 | 117,595 |
| 412 S BROAD-IMPROV | 4,996 | 819 | 4,177 | 4,177 |
| 412 S BROAD-APPL | 350 | 327 | 23 | 23 |
| 525 W STATE-BLDG | 67,734 | |||
| 525 W STATE-IMPROV | ||||
| 144 W CEDAR-LAND | 29,881 | 29,881 | ||
| 200 E CYPRESS-LAND | 65,423 | 65,423 | ||
| 412 S BROAD-LAND | 65,069 | 65,069 | ||
| 420 S BROAD-LAND | 40,963 | 40,963 | ||
| 422 S BROAD-LAND | 41,017 | 41,017 | ||
| 428/430 S BROAD-LD | 61,426 | 61,426 | ||
| 525 W STATE-LAND | ||||
| 144 W CEDAR-BLDG | 54,754 | 23,311 | 31,443 | 31,443 |
| 144 W CEDAR-IMPROV | 52,971 | 22,559 | 30,412 | 30,412 |
| 144 W CEDAR-FURN | 583 | 583 | ||
| 144 W CEDAR-APPL | 3,344 | 3,344 | ||
| 144 W CEDAR-LD IMP | 4,500 | 3,513 | 987 | 987 |
| 144 W CEDAR-FL IMP | 1,203 | 1,203 | ||
| 200 E CYPRESS-BLDG | 163,515 | 71,600 | 91,915 | 91,915 |
| 200 E CYPRESS-APPL | 366 | 366 | ||
| 200 E CYPRESS-APPL | 596 | 596 | ||
| 200 E CYPRESS-CARP | 2,000 | 2,000 | ||
| 200 E CYPRESS-DOOR | 138 | 138 | ||
| 200 E CYPRESS-GAS | 1,500 | 555 | 945 | 945 |
| 525 W STATE-IMPROV | ||||
| 525 W STATE-IMPROV | ||||
| 525 W STATE-IMPROV | ||||
| 525 W STATE-FURN | ||||
| 525 W STATE-F&F | ||||
| 525 W STATE-SCREEN | ||||
| 144 W CEDAR-IMPROV | 2,300 | 273 | 2,027 | 2,027 |
| 200 E CYPRESS-APPL | 581 | 435 | 146 | 146 |
| 200 E CYPRESS-CARP | 2,360 | 1,292 | 1,068 | 1,068 |
| 412 S BROAD-APPL | 582 | 397 | 185 | 185 |
| 422 S BROAD-BLDG | 65,783 | 27,807 | 37,976 | 37,976 |
| 422 S BROAD-IMPROV | 1,810 | 1,356 | 454 | 454 |
| 412 S BROAD-DECK | 1,192 | 136 | 1,056 | 1,056 |
| 525 W STATE-IMPROV | ||||
| 500 E CYPRESS-LAND | 136,759 | 136,759 | ||
| 500 E CYPRESS-BLDG | 43,298 | 2,500 | 40,798 | 40,798 |
| 200 E CYPRESS-CARP | 2,518 | 690 | 1,828 | 1,828 |
| 200 E CYPRESS-APPL | 313 | 63 | 250 | 250 |
| 144 W CEDAR-LD IMP | 4,700 | 235 | 4,465 | |
| 200 E CYP-GAS HEAT | 1,568 | 48 | 1,520 | |
| 500 E CYP-WTR HEAT | 372 | 6 | 366 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LEGACY VENTURE X LLC | 422,778 | 424,092 | |
| LEGACY VENTURES VIII, LLC | 908,838 | 2,001,320 | |
| LEGACY VENTURES XI LLC | 73,013 | 69,525 | |
| MISSIONOG PARALLEL FD II, LP | 370,645 | 607,864 | |
| MISSIONOG PARALLEL FUND III, L | 78,281 | 74,568 | |
| OSAGE UNIVERSITY PARTNERS II, | 722,746 | 830,373 | |
| SEAMARK FUND LP | 1,048,796 | 177,532 | |
| SOVEREIGN'S CAPITAL II, LP | 229,981 | 762,018 | |
| US FARMING REALTY TRUST II, LP | 971,495 | 1,228,115 | |
| USFRT KINSTON PARTNERS LP | 0 | 72,258 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PRI LOAN - DEFY VENTURES INC | 342,229 | 342,229 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 217,862 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 21,500 | 21,500 | ||
| Bank Charges | 191 | 191 | ||
| K-1 Exp LEGACY VENTURE X LLC | 25,039 | 25,036 | ||
| K-1 EXP LEGACY VENTURES VIII, | 32,268 | 32,267 | ||
| K-1 EXP MISSIONOG PRLLEL FD II | 8,121 | 8,121 | ||
| K-1 Exp MISSIONOG PARALLEL FUN | 11,045 | 11,045 | ||
| K-1 Exp OSAGE UNIVERSITY PARTN | 17,907 | 17,907 | ||
| K-1 Exp SEAMARK FUND LP | 18,763 | 18,763 | ||
| K-1 Exp SOVEREIGN'S CAPITAL II | 12,491 | 12,491 | ||
| K-1 Exp US FARMING REALTY TRUS | 2 | |||
| K-1 EXP LEGACY VENTURE XI LLC | 7,701 | 7,701 | ||
| PROPERTY MAINTENANCE & MGMT | 113,383 | 113,383 | ||
| State or Local Filing Fees | 25 | 25 | ||
| SUPPLIES | 825 | 825 | ||
| DUES & LICENSES | 1,110 | 998 | 112 | |
| COMPUTER & IT COSTS | 777 | 777 | ||
| POSTAGE & SHIPPING | 22 | 7 | 15 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss LEGACY VENTURE X LLC | 449 | 261 | |
| K-1 Inc/Loss LEGACY VENTURES VIII, LLC | 3,248 | 2,533 | |
| K-1 Inc/Loss MISSIONOG PARALLEL FD II, LP | 1,363 | 1,363 | |
| K-1 Inc/Loss OSAGE UNIVERSITY PARTNERS II, LP | 5,976 | 5,976 | |
| K-1 Inc/Loss SEAMARK FUND LP | 5 | 5 | |
| K-1 Inc/Loss SOVEREIGN'S CAPITAL II, LP | 458 | 949 | |
| K-1 Inc/Loss US FARMING REALTY TRUST II, LP | -10,598 | -8,942 | |
| K-1 Inc/Loss USFRT KINSTON PARTNERS LP | 911 | 911 | |
| K-1 Inc/Loss LEGACY VENTURE XI LLC | 32 | 32 | |
| Closing Int Inc-Mission OG Parallel III | 133 | 133 | |
| Interest Income from PRI | 9,436 | 9,436 | 9,436 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 17,232 | 8,839 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 42,694 | 42,694 | ||
| SURVEYING SERVICES | 6,380 | 6,380 | ||
| PHILANTHROPIC CONSULTING SVCS | 416,530 | 416,530 | ||
| SCHEMATIC DESIGN SERVICES | 41,955 | 41,955 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2022 | 3,000 | |||
| 990-PF Extension for 2021 | 13,400 | |||
| FOREIGN TAXES | 4,210 | 4,210 |