| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 82,991 | 0 | 82,991 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| PART 1, LINE 26 COLUMN (D) | THE FOUNDATION DOES NOT HAVE ANY KNOWLEDGE THAT VASHTI CENTER INC. IS A 509(A)(3) TYPE III NON-FUNCTIONALLY INTEGRATED SUPPORTING ORGANIZATION. THE FOUNDATION HAS EXERCISED EXPENDITURE RESPONSIBILITY IN MAKING THE GRANT AND HAS NOT TREATED THE GRANT TO SUCH AS A QUALIFYING DISTRIBUTION ON PART I, LINE 26, COLUMN (D) IN THE AMOUNT OF $59,655 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC | 1,678,325 | 1,678,325 |
| ACADEMY SPORTS & OUTDOOR | 478,500 | 478,500 |
| ACCENTURE PLC | 1,193,094 | 1,193,094 |
| AMDOCS LIMITED | 1,164,982 | 1,164,982 |
| AMERICAN SOFTWARE INC | 380,132 | 380,132 |
| APTAR GROUP INC | 1,092,801 | 1,092,801 |
| ARTISAN PARTNERS ASSET MANAGEMENT INC | 264,196 | 264,196 |
| ASTRAZENECA | 1,481,700 | 1,481,700 |
| AZZ INCORPORATED | 466,463 | 466,463 |
| BELDEN INC | 222,480 | 222,480 |
| BLACK HILLS CORP | 331,253 | 331,253 |
| H&R BLOCK INC | 272,323 | 272,323 |
| BROADCOM INC | 913,093 | 913,093 |
| BROWN & BROWN INC | 465,059 | 465,059 |
| BROWN FORMAN CORP CL B | 169,302 | 169,302 |
| CACTUS INC | 241,074 | 241,074 |
| CAMECO CORPORATION | 775,800 | 775,800 |
| CARDINAL HEALTH INC | 1,382,976 | 1,382,976 |
| CARTER'S INC | 221,674 | 221,674 |
| CHARLES SCHWAB CORP | 1,398,704 | 1,398,704 |
| CLOROX CO | 1,320,383 | 1,320,383 |
| COMCAST CORP | 1,484,323 | 1,484,323 |
| CONMED CORPORATION | 681,152 | 681,152 |
| DT MIDSTREAM INC | 285,508 | 285,508 |
| ESCO TECH INC | 1,325,365 | 1,325,365 |
| GENUINE PARTS COMPANY | 434,890 | 434,890 |
| GLOBAL PAYMENTS INC | 1,571,117 | 1,571,117 |
| FULLER H B CO | 342,736 | 342,736 |
| HNI CORP | 351,790 | 351,790 |
| HACKETT GROUP INC | 282,120 | 282,120 |
| HANOVER INSURANCE | 217,342 | 217,342 |
| HASBRO INC | 980,352 | 980,352 |
| HOME DEPOT INC | 1,916,422 | 1,916,422 |
| HONEYWELL INTL INC | 1,048,550 | 1,048,550 |
| HOULIHAN LOKEY INC | 311,766 | 311,766 |
| HUNTINGTON BANCSHARES INC | 333,137 | 333,137 |
| INTERNATIONAL BUSINESS MACHINES | 1,144,850 | 1,144,850 |
| JOHNSON & JOHNSON | 1,382,447 | 1,382,447 |
| JOHNSON CONTROLS INTERNATIONAL PLC | 1,641,587 | 1,641,587 |
| JOHNSON OUTDOORS INC | 145,302 | 145,302 |
| JP MORGAN CHASE | 1,326,780 | 1,326,780 |
| LAMB WESTON HOLDINGS INC | 250,769 | 250,769 |
| LITTELFUSE, INC | 1,153,184 | 1,153,184 |
| LPL FINL HLDGS | 232,172 | 232,172 |
| M&T BANK CORP | 1,539,820 | 1,539,820 |
| MARSH AND MCLENNAN COMPANIES INC | 1,002,296 | 1,002,296 |
| MARVELL TECHNOLOGY, INC | 1,193,836 | 1,193,836 |
| MEDTRONIC PLC | 1,070,940 | 1,070,940 |
| MICROSOFT CORP | 1,835,075 | 1,835,075 |
| MONARCH CASINO&RESORT | 239,951 | 239,951 |
| MONDELEZ INTERNATIONAL INC | 941,590 | 941,590 |
| MOOG INC CL A | 600,837 | 600,837 |
| MSC INDUSTRIAL DRCT | 401,496 | 401,496 |
| MUELLER WATER PRODUCTS INC | 344,016 | 344,016 |
| NEXTERA ENERGY, INC | 874,656 | 874,656 |
| NVENT ELECTRIC PLC | 1,757,337 | 1,757,337 |
| OLD REP INTL CORP | 327,222 | 327,222 |
| OMNICOM GROUP | 1,943,880 | 1,943,880 |
| ONEOK INC | 226,108 | 226,108 |
| ORACLE CORP | 1,230,368 | 1,230,368 |
| PERRIGO CO PLC | 298,309 | 298,309 |
| PFIZER INC | 1,038,167 | 1,038,167 |
| PHILIP MORRIS INTL | 1,382,976 | 1,382,976 |
| POWER INTEGRATIONS, INC | 449,963 | 449,963 |
| PROCTER GAMBLE CO | 1,352,564 | 1,352,564 |
| RESMED INC | 235,667 | 235,667 |
| REVVITY INC | 267,810 | 267,810 |
| REYNOLDS CONSUMER PRODUCTS INC | 190,027 | 190,027 |
| ROGERS COMM CL B | 1,364,512 | 1,364,512 |
| RAYTHEON TECHNOLOGIES CORP | 1,107,282 | 1,107,282 |
| SBA COMMUNICATIONS CORP | 1,174,585 | 1,174,585 |
| S&P GLOBAL INC COM | 1,233,456 | 1,233,456 |
| SAP AKTIENGESELL ADS | 1,385,899 | 1,385,899 |
| SAPIENS INTERNATIONAL CORPORATION NV | 278,403 | 278,403 |
| SERVICE CP INTL | 264,902 | 264,902 |
| SHOE CARNIVAL INC | 160,717 | 160,717 |
| SIMULATIONS PLUS INC | 322,648 | 322,648 |
| SMITH A O CORP DEL COM | 259,686 | 259,686 |
| SOUTH STATE CORPORATION | 239,838 | 239,838 |
| STANDEX INTERNATIONAL CORP | 631,936 | 631,936 |
| STARBUCKS CORP COM | 960,100 | 960,100 |
| TE CONNECTIVITY LTD | 1,420,455 | 1,420,455 |
| TENNANT CO | 230,798 | 230,798 |
| TEXAS PACIFIC LAND CORPORATION | 621,118 | 621,118 |
| THE COCA-COLA CO | 1,349,497 | 1,349,497 |
| TRICO BANCSHARES | 298,212 | 298,212 |
| TURNING POINT BRANDS INC | 238,722 | 238,722 |
| U.S. PHYSICAL THERAPY INC | 212,359 | 212,359 |
| UNITED PARCEL SERVICE | 1,100,610 | 1,100,610 |
| VALMONT INDUSTRIES INC | 177,468 | 177,468 |
| VISA INC | 2,134,870 | 2,134,870 |
| WEC ENERGY GROUP, INC | 1,114,832 | 1,114,832 |
| WALKER & DUNLOP INC | 289,736 | 289,736 |
| WAL-MART STORES INC | 1,420,427 | 1,420,427 |
| WESTROCK COMPANY | 418,106 | 418,106 |
| WILLIS TOWERS WATSON | 410,040 | 410,040 |
| WOODWARD INC | 246,395 | 246,395 |
| ZIMMER BIOMET HOLDINGS | 268,957 | 268,957 |
| ALEXANDRIA REAL ESTATE EQUITIES INC | 1,004,018 | 1,004,018 |
| AMERICAN ASSETS TRUST INC | 296,907 | 296,907 |
| CUBESMART | 321,206 | 321,206 |
| ESSEX PRTY TR INC | 324,801 | 324,801 |
| INDEPENDENCE REALTY TR | 206,397 | 206,397 |
| STAG INDUSTRIAL INC | 251,657 | 251,657 |
| CRAWFORD DIV OPPORTUNITY FUND | 10,387,282 | 10,387,282 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,671 | 0 | 1,671 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDEND RECEIVABLE | 0 | 81,612 | 81,612 |
| Description | Amount |
|---|---|
| CASH TO GAAP ADJUSTMENT (NO TAX IMPACT) | 1,941,464 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 2,347 | 2,347 | 0 | |
| CELL PHONE EXPENSE | 1,432 | 0 | 1,432 | |
| COMPUTERS/ELECTRONIC DEVICES | 5,843 | 0 | 5,843 | |
| OFFICE & SUPPLIES | 7,577 | 0 | 7,577 | |
| COMMUNICATIONS FEES | 25,849 | 0 | 25,849 | |
| DUES AND MEMBERSHIPS | 9,930 | 0 | 9,930 | |
| INSURANCE | 6,620 | 0 | 35,346 | |
| ACCRUED CONTRIBUTIONS (APPROVED - NOT PAID) | 3,150,000 | 0 | 0 | |
| LESS: THE VASHTI CENTER CONTRIBUTIONS AS IRC 509 (A)(3) | 0 | 0 | -59,655 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| UNREALIZED PORTFOLIO GAIN | 8,148,371 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS ON INVESTMENT | 8,148,371 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAXES PAYABLE | 0 | 192,144 |
| FEDERAL EXCISE TAX PAYABLE | 0 | 13,458 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STAFF DEVELOPMENT & TRAINING | 310 | 0 | 310 | |
| IT LICENSE FEES | 6,038 | 0 | 6,038 | |
| SOFTWARE SUBSCRIPTIONS | 10,444 | 0 | 10,444 | |
| PROGRAM SUPPORT CONSULTANT | 11,200 | 0 | 11,200 | |
| PHILANTHROPIC CONSULTING FEES | 44,670 | 0 | 44,669 | |
| INVESTMENT MANAGEMENT FEES | 303,723 | 303,723 | 0 | |
| ADMINISTRATIVE (FOUNDATION SOURCE) | 106,592 | 0 | 117,522 | |
| 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 14,109 | 14,109 | 0 | |
| FEDERAL EXCISE TAX | 43,264 | 0 | 0 | |
| FEDERAL EXCISE TAX - DEFERRED | 113,262 | 0 | 0 |