| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 81,493 | 73,344 | 4,870 | |
| AUDIT FEES | 12,650 | 11,385 | 1,265 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDOUTS | 2017-07-01 | 518,291 | 285,060 | SL | 10.000000000000 | 51,829 | 0 | ||
| ALARM SYSTEM | 2017-07-01 | 25,960 | 14,278 | SL | 10.000000000000 | 2,596 | 0 | ||
| INTERCOM WITH CAMERA | 2018-03-01 | 3,490 | 1,571 | SL | 10.000000000000 | 349 | 0 | ||
| COMPUTER ACCESSORIES | 2013-09-25 | 781 | 781 | SL | 5.000000000000 | 0 | 0 | ||
| BOARD ROOM TABLE & CHAIRS | 2016-04-01 | 9,868 | 6,414 | SL | 10.000000000000 | 987 | 0 | ||
| ADJUSTABLE DESK - MICHELLE | 2016-04-15 | 994 | 994 | SL | 5.000000000000 | 0 | 0 | ||
| DELL DESKTOP/MONITOR - DEB | 2016-05-12 | 2,530 | 2,530 | SL | 5.000000000000 | 0 | 0 | ||
| MS OFFICE SOFTWARE & VARIOUS | 2016-06-06 | 6,339 | 6,339 | SL | 3.000000000000 | 0 | 0 | ||
| FURNITURE | 2017-07-01 | 44,165 | 24,291 | SL | 10.000000000000 | 4,417 | 0 | ||
| TELEPHONE SYSTEM | 2017-07-01 | 5,451 | 2,998 | SL | 10.000000000000 | 545 | 0 | ||
| OFFICE SIGNAGE | 2017-07-01 | 6,339 | 3,486 | SL | 10.000000000000 | 634 | 0 | ||
| BIG SCREEN - CONF ROOM | 2017-07-01 | 19,940 | 19,940 | SL | 5.000000000000 | 0 | 0 | ||
| APPLIANCES | 2017-07-01 | 2,923 | 2,923 | SL | 5.000000000000 | 0 | 0 | ||
| WINDOW TREATMENTS | 2017-07-01 | 11,975 | 6,586 | SL | 10.000000000000 | 1,198 | 0 | ||
| FURNITURE FOR COO | 2018-03-05 | 14,610 | 6,575 | SL | 10.000000000000 | 1,461 | 0 | ||
| DELL LATITUDE 5000 LAPTOP (CHARLOTTE) | 2018-06-13 | 1,850 | 1,665 | SL | 5.000000000000 | 186 | 0 | ||
| DELL LATITDUE (EDGAR) & MONITOR | 2019-02-13 | 1,289 | 902 | SL | 5.000000000000 | 150 | 0 | ||
| DELL LAPTOPS (GRASSO & MICHELLE) | 2020-04-01 | 3,175 | 1,588 | SL | 5.000000000000 | 635 | 0 | ||
| OFFICE MINI FRIDGE | 2022-10-04 | 1,282 | 64 | SL | 5.000000000000 | 255 | 0 | ||
| LAPTOP & MONITOR (CHARLOTTE) | 2023-01-01 | 1,699 | SL | 5.000000000000 | 340 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1409185.809 SH WTC CTF CORE BOND | 15,064,196 | 15,064,196 |
| 1015383.082 SH BLACKROCK STRATEGIC INCOME | 9,595,370 | 9,595,370 |
| 214559.508 SH BAIRD ULTRA SHORT BOND INSTITUTIONAL | 2,162,760 | 2,162,760 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1767 SH ACADIA HEALTHCARE CO INC | 137,402 | 137,402 |
| 7462 SH PRIVIA HEALTH GROUP INC COM | 171,850 | 171,850 |
| 485171.128 SH PRINCIPAL DIVERSIFIED REAL ASSET | 5,365,993 | 5,365,993 |
| 2109 SH PJT PARTNERS INC | 214,844 | 214,844 |
| 6298 SH PEBBLEBROOK HOTEL TRUST | 100,642 | 100,642 |
| 3556 SH PBF ENERGY INC CLASS A | 156,322 | 156,322 |
| 2213 SH OMNICELL INC | 83,275 | 83,275 |
| 9537 SH NOV INC COM | 193,410 | 193,410 |
| 5711 SH NEXTERA ENERGY PARTNERS LP | 173,672 | 173,672 |
| 1248 SH NEUROCRINE BIOSCIENCES INC | 164,436 | 164,436 |
| 880 SH MURAL ONCOLOGY PUB LTD | 5,210 | 5,210 |
| 527715.15 SH MFS INTERNATIONAL EQUITY FUND R6 | 17,382,937 | 17,382,937 |
| 665 SH MERIT MED SYS INC | 50,513 | 50,513 |
| 4226 SH MAXLINEAR INC CLASS A | 100,452 | 100,452 |
| 12873 SH MAGNITE INC COM | 120,234 | 120,234 |
| 6263 SH LYFT INC A | 93,882 | 93,882 |
| 803 SH REINSURANCE GROUP AMERICA | 129,909 | 129,909 |
| 6354 SH RENTOKIL INITIAL PLC SP A DR | 181,788 | 181,788 |
| 2907 SH VOYA FINANCIAL INC | 212,095 | 212,095 |
| 6009 SH VISTRA ENERGY | 231,467 | 231,467 |
| 6214 SH VIPER ENERGY INC CL A | 194,995 | 194,995 |
| 50000.867 SH VANGUARD INSTL INDEX INSTL#94 | 19,674,341 | 19,674,341 |
| 833 SH UNITED THERAPEUTICS CORP | 183,168 | 183,168 |
| 7453 SH TRONOX HOLDINGS PLC SHS | 105,534 | 105,534 |
| 12639 SH TRANSOCEAN LTD | 80,258 | 80,258 |
| 2348 SH THE BRINKS CO | 206,507 | 206,507 |
| 2805 SH ITRON INC | 211,806 | 211,806 |
| 2222 SH TEXAS CAPITAL BANCSHARES INC | 143,608 | 143,608 |
| 3324 SH SYNOVUS FINANCIAL CORP | 125,149 | 125,149 |
| 1734 SH SYNAPTICS INC | 197,815 | 197,815 |
| 2603 SH SPECTRUM BRANDS HOLDINGS INC | 207,641 | 207,641 |
| 3982 SH SKYWEST INC | 207,860 | 207,860 |
| 3361 SH SKECHERS U S A INC | 209,525 | 209,525 |
| 3616 SH SIX FLAGS ENTERTAINMENT | 90,689 | 90,689 |
| 1031 SH SAREPTA THERAPEUTICS INC | 99,419 | 99,419 |
| 11006 SH R1 RCM INC COM | 116,333 | 116,333 |
| 773 SH LPL FINANCIAL HOLDINGS INC | 175,950 | 175,950 |
| 38861 SH KINROSS GOLD COR | 235,109 | 235,109 |
| 790 SH CONMED CORP | 86,513 | 86,513 |
| 4693 SH CNX RESOURCES CORP | 93,860 | 93,860 |
| 7358 SH CNH INDUSTRIAL N V | 89,620 | 89,620 |
| 6864 SH CLEARWAY ENERGY INC C | 188,280 | 188,280 |
| 14211 SH CLARIVATE PLC | 131,594 | 131,594 |
| 4074 SH CHEMOURS COMPANY | 128,494 | 128,494 |
| 1025 SH BURLINGTON STORES INC | 199,342 | 199,342 |
| 9787 SH BRP GROUP INC A | 235,084 | 235,084 |
| 4279 SH DENALI THERAPEUTICS INC | 91,827 | 91,827 |
| 1349 SH BRIGHT HORIZONS FAMILY SOLUTIONS | 127,130 | 127,130 |
| 716 SH ASSURANT INC | 120,639 | 120,639 |
| 8307 SH ARAMARK | 233,427 | 233,427 |
| 3962 SH ANTERO RESOURCES CORP | 89,858 | 89,858 |
| 8807 SH ALKERMES PLC | 244,306 | 244,306 |
| 968 SH AKAMAI TECHNOLOGIES INC | 114,563 | 114,563 |
| 12069 SH ADT INC DEL COM | 82,311 | 82,311 |
| 4836 SH BLOOMIN BRANDS INC | 136,133 | 136,133 |
| 5100 SH KNOWLES CORP | 91,341 | 91,341 |
| 962 SH DOLBY LABORATORIES INC CL A | 82,905 | 82,905 |
| 5553 SH DOUBLEVERIFY HLDGS INC COM | 204,239 | 204,239 |
| 7886 SH JFROG LTD | 272,934 | 272,934 |
| 1470295.69 SH JENNISON INSTL GROWTH | 20,063,227 | 20,063,227 |
| 6886 SH INSMED INC | 213,397 | 213,397 |
| 580 SH HUNTINGTON INGALLS INDUSTRIE | 150,591 | 150,591 |
| 5644 SH HEARTLAND EXPRESS INC | 80,483 | 80,483 |
| 2260 SH HASBRO INC | 115,396 | 115,396 |
| 319922.628 SH HARDING LOEVNER GLOBAL EQUITY | 12,444,990 | 12,444,990 |
| 900 SH HANOVER INS GROUP INC | 109,278 | 109,278 |
| 1947 SH GLOBUS MED INCA | 103,756 | 103,756 |
| 4821 SH FRONTLINE PLC COM | 96,661 | 96,661 |
| 2608 SH FIRST MERCHANTS CORP | 96,705 | 96,705 |
| 2173 SH FIRST INTERSTATE BANCSYS MT | 66,820 | 66,820 |
| 14777 SH FIRST BANCORP PUERTO RICO | 243,082 | 243,082 |
| 12623 SH EVENTBRITE INC CLASS A | 105,528 | 105,528 |
| 4028 SH ESSENT GROUP LTD | 212,437 | 212,437 |
| 2831 SH EPR PROPERTIES | 137,162 | 137,162 |
| 2131 SH ENERSYS | 215,146 | 215,146 |
| 2602 SH ENCOMPASS HEALTH CORPORATION | 173,605 | 173,605 |
| 8518 SH FLUOR CORP | 333,650 | 333,650 |
| 19419 SH ZUORA INC CLASS A | 182,539 | 182,539 |
| 236977.279 SH RBC EMERGING MARKETS EQUITY I | 2,964,586 | 2,964,586 |
| 5009 SH SELECT MEDICAL HLDGS CORP | 117,712 | 117,712 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDOUTS | 518,291 | 336,889 | 181,402 | 181,402 |
| ALARM SYSTEM | 25,960 | 16,874 | 9,086 | 9,086 |
| INTERCOM WITH CAMERA | 3,490 | 1,920 | 1,570 | 1,570 |
| COMPUTER ACCESSORIES | 781 | 781 | 0 | 0 |
| BOARD ROOM TABLE & CHAIRS | 9,868 | 7,401 | 2,467 | 2,467 |
| ADJUSTABLE DESK - MICHELLE | 994 | 994 | 0 | 0 |
| DELL DESKTOP/MONITOR - DEB | 2,530 | 2,530 | 0 | 0 |
| MS OFFICE SOFTWARE & VARIOUS | 6,339 | 6,339 | 0 | 0 |
| FURNITURE | 44,165 | 28,708 | 15,457 | 15,457 |
| TELEPHONE SYSTEM | 5,451 | 3,543 | 1,908 | 1,908 |
| OFFICE SIGNAGE | 6,339 | 4,120 | 2,219 | 2,219 |
| BIG SCREEN - CONF ROOM | 19,940 | 19,940 | 0 | 0 |
| APPLIANCES | 2,923 | 2,923 | 0 | 0 |
| WINDOW TREATMENTS | 11,975 | 7,784 | 4,191 | 4,191 |
| FURNITURE FOR COO | 14,610 | 8,036 | 6,574 | 6,574 |
| DELL LAPTOPS (GRASSO & MICHELLE) | 3,175 | 2,223 | 952 | 952 |
| OFFICE MINI FRIDGE | 1,282 | 319 | 963 | 963 |
| LAPTOP & MONITOR (CHARLOTTE) | 1,699 | 340 | 1,359 | 1,359 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - GENERAL | 665 | 100 | 476 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST AND DIVIDENDS RECEIVABLE | 3,555 | 20,283 | 20,283 |
| OPERATING LEASE, ROU ASSET (NET) | 192,153 | 151,698 | 151,698 |
| Description | Amount |
|---|---|
| ROUNDING | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANALYSIS SERVICE CHARGE | 1,961 | 294 | 1,667 | |
| DUES | 18,300 | 2,745 | 15,521 | |
| INSURANCE | 22,212 | 3,332 | 18,880 | |
| INFORMATION TECHNOLOGY | 31,921 | 4,788 | 27,133 | |
| MARKETING/COMMUNICATIONS | 47,293 | 7,094 | 40,199 | |
| TELEPHONE | 6,422 | 963 | 5,459 | |
| PROFESSIONAL DEVELOPMENT | 10,080 | 1,512 | 8,356 | |
| OFFICE EXPENSE | 27,008 | 4,051 | 22,504 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GRANTS RETURNED TO FOUNDATION | 86,652 | 86,652 | |
| ASSISTANCE TO OTHER EXEMPT FOUNDATIONS | 20,183 | 20,183 |
| Description | Amount |
|---|---|
| BALANCE SHEET ADJ FROM COST BASIS TO ACCRUAL | 26,059,419 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX | 153,000 | 361,000 |
| OPERATING LEASE LIABILITY | 209,430 | 167,595 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CUSTODIAL FEES | 20,970 | 20,970 | 0 | |
| CONSULTING FEES - INVESTMENTS | 243,495 | 243,495 | 0 | |
| MONEY MANAGER FEES | 71,974 | 71,974 | 0 | |
| CONSULTANTS - EXEMPT | 48,612 | 0 | 48,612 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FORM 990-T TAX EXPENSE | 1,700 | 0 | 0 | |
| EXCISE TAX | 272,000 | 0 | 0 |