| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 16,745 | 13,396 | 10,126 | 6,619 |
| Category | Amount |
|---|---|
| PURCHASE OF 151 WESTPARK BLVD LOCATED IN COLUMBIA, SC FOR FUTURE LEASE TO A CHARTER SCHOOL TO BE DETERMINED | 3,561,300 |
| OTHER BUILDING UPFIT COSTS FOR LEASED PROPERTIES | 1,643,753 |
| OPERATING AND MAINTANCE COSTS INCURRED ON PROPERTIES | 1,530,602 |
| PURCHASE OF 1955 DAVIS PARK ROAD LOCATED IN GASTONIA, NC FOR FUTURE LEASE TO A CHARTER SCHOOL TO BE DETERMINED | 1,492,230 |
| FURNITURE AND FIXTURE ADDITIONS FOR LEASED PROPERTIES | 1,030,753 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Buildings - 39 Year Life | 40,999,668 | 812,610 | Straight line | 39.0 | 674,441 | 674,441 | 674,441 | ||
| Building improvements - 20 year life | 53,186,686 | 6,413,357 | Straight line | 20.0 | 2,475,044 | 2,475,044 | 2,475,044 | ||
| Equipment - 7 year life | 4,722,640 | 999,483 | Straight line | 7.0 | 523,169 | 523,169 | 523,169 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Mutual funds | 4,613,682 | 4,613,682 |
| Exchange traded products | 742,524 | 742,524 |
| Equity securities | 43,344,332 | 43,344,332 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 13,775,717 | 0 | 13,775,717 | 13,775,717 |
| Buildings - 39 year life | 40,999,668 | 1,487,051 | 39,512,617 | 39,512,617 |
| Building improvements - 20 year life | 53,186,686 | 8,888,402 | 44,298,284 | 44,298,284 |
| Equipment - 7 year life | 4,722,640 | 1,522,652 | 3,199,988 | 3,199,988 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Debt securities | FMV | 31,545,417 | 31,545,417 |
| Multi-family private real estate | FMV | 51,123,182 | 51,123,182 |
| Cash and money market | FMV | 383,291 | 383,291 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 206,408 | 184,300 | 111,449 | 94,959 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Other Assets | 394,302 | 0 | 0 |
| Description | Amount |
|---|---|
| Prior Period Adjustment as recorded on the audited financial statements | 16,596,261 |
| Other Prior Period Adjustments to reconcile to the audited financial statements | 1,931,040 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 151,087 | 151,087 | ||
| Information technology | 1,249 | 1,249 | ||
| Office expenses | 340 | 340 | ||
| Fees | 40,134 | 40,134 | ||
| Other expenses | 210,342 | 210,342 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Common area and other assessments | 420,016 | 420,016 | 420,016 |
| Description | Amount |
|---|---|
| Donated rent | 1,937,643 |
| Unrealized gains | 16,906,345 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Donated rent payable | 0 | 10,357,533 |
| Deferred rental revenue | 0 | 3,237,500 |
| Tenant Deposits | 34,925 | 0 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| New Story Inc | None | 1,250,000 | 1,175,000 | 2021-12 | 2026-12 | Payment at Maturity, borrower may prepay | 100 % | Not specified | Assist organization in construction costs for homes in low income areas | Not specified | 1,175,000 |
| New Story Inc | None | 1,250,000 | 1,175,000 | 2022-02 | 2027-02 | Payment at Maturity, borrower may prepay | 100 % | Not specified | Assist organization in construction costs for homes in low income areas | Not specified | 1,175,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Subcontractors | 600 | 600 | 363 | 237 |
| Investment management fees | 1,154,612 | 1,154,612 | 698,212 | 456,400 |
| Other professional fees | 183,346 | 183,346 | 110,872 | 72,474 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property taxes | 141,883 | 141,883 | 85,799 | 56,084 |