| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 37,125 | 0 | 33,100 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| REC HALL & ADMINIS | 1975-01-01 | 140,012 | 140,012 | SL | 30.000000000000 | 0 | 0 | ||
| MAINTENANCE BUILD | 1975-06-01 | 22,100 | 22,100 | SL | 15.000000000000 | 0 | 0 | ||
| REC HALL WINDOW | 1990-06-01 | 19,600 | 19,600 | SL | 10.000000000000 | 0 | 0 | ||
| RECREATION ROOM | 1996-05-01 | 145,143 | 145,143 | SL | 20.000000000000 | 0 | 0 | ||
| AUTOMATIC DOOR OPENE | 1996-07-01 | 2,000 | 2,000 | SL | 7.000000000000 | 0 | 0 | ||
| WINDOW FROSTING | 2018-06-01 | 1,212 | 154 | SL | 40.000000000000 | 30 | 0 | ||
| ADMIN BUILDING | 2018-06-01 | 1,005,971 | 128,540 | SL | 40.000000000000 | 25,149 | 0 | ||
| RECREATIONAL HALL | 2018-06-01 | 3,780,888 | 483,113 | SL | 40.000000000000 | 94,522 | 0 | ||
| WINDOW SHADES | 2018-06-14 | 3,834 | 490 | SL | 40.000000000000 | 96 | 0 | ||
| CHAPEL HVAC | 2019-07-01 | 8,800 | 2,054 | SL | 15.000000000000 | 587 | 0 | ||
| CONTRACTORS FOR GUEST APARTMENT | 2005-05-31 | 6,307 | 5,544 | SL | 20.000000000000 | 315 | 0 | ||
| CONTRACTORS FOR GUEST APARTMENT II | 2005-06-30 | 1,126 | 984 | SL | 20.000000000000 | 56 | 0 | ||
| HOME DEPOT - VARIOUS | 2005-06-30 | 468 | 408 | SL | 20.000000000000 | 23 | 0 | ||
| ELECTRICAL | 2005-08-31 | 1,526 | 1,322 | SL | 20.000000000000 | 76 | 0 | ||
| PAINT | 2005-08-31 | 115 | 115 | SL | 5.000000000000 | 0 | 0 | ||
| CONTRACTORS FOR GUEST APARTMENT III | 2005-09-01 | 1,830 | 1,588 | SL | 20.000000000000 | 92 | 0 | ||
| HOME DEPOT - VARIOUS II | 2005-09-30 | 3,452 | 2,979 | SL | 20.000000000000 | 173 | 0 | ||
| CARPETS | 2005-09-30 | 2,435 | 2,435 | SL | 5.000000000000 | 0 | 0 | ||
| DRYWALL | 2005-12-31 | 450 | 384 | SL | 20.000000000000 | 23 | 0 | ||
| BLINDS | 2006-05-01 | 838 | 838 | SL | 5.000000000000 | 0 | 0 | ||
| DRYWALL II | 2005-08-31 | 2,100 | 1,820 | SL | 20.000000000000 | 105 | 0 | ||
| FURNISHINGS | 2005-08-31 | 1,418 | 1,230 | SL | 20.000000000000 | 71 | 0 | ||
| DRYWALL III | 2005-08-31 | 3,808 | 3,299 | SL | 20.000000000000 | 190 | 0 | ||
| FURNISHINGS II | 2005-08-31 | 1,992 | 1,992 | SL | 5.000000000000 | 0 | 0 | ||
| GUEST ELECTRICAL ASSET #1 | 2006-06-06 | 720 | 617 | SL | 20.000000000000 | 36 | 0 | ||
| GUEST APT ELECTRICAL #2 | 2006-07-06 | 2,791 | 2,395 | SL | 20.000000000000 | 140 | 0 | ||
| GUEST APT ELECTRICAL #3 | 2006-07-06 | 2,200 | 1,887 | SL | 20.000000000000 | 110 | 0 | ||
| GUEST APT ELECTRICAL #4 | 2006-08-06 | 7,876 | 6,755 | SL | 20.000000000000 | 394 | 0 | ||
| GUEST APT ELECTRICAL #5 | 2006-09-01 | 2,543 | 2,180 | SL | 20.000000000000 | 127 | 0 | ||
| GUEST APT ELECTRICAL #6 | 2006-09-01 | 4,936 | 4,234 | SL | 20.000000000000 | 247 | 0 | ||
| GUEST APT. ELECTRICAL #7 | 2006-10-01 | 5,650 | 4,847 | SL | 20.000000000000 | 283 | 0 | ||
| FENCE | 1975-06-01 | 11,207 | 11,207 | SL | 15.000000000000 | 0 | 0 | ||
| DEPOSIT FOR COMPUTERS | 2018-06-01 | 10,000 | 9,167 | SL | 5.000000000000 | 833 | 0 | ||
| SERVER | 2018-06-01 | 2,902 | 2,659 | SL | 5.000000000000 | 243 | 0 | ||
| SERVER RACK | 2018-06-01 | 1,348 | 1,237 | SL | 5.000000000000 | 111 | 0 | ||
| INSTALLATION | 2018-06-01 | 14,855 | 13,617 | SL | 5.000000000000 | 1,238 | 0 | ||
| VIDEO COMPUTER IN SERVER ROOM | 2018-09-05 | 1,333 | 1,156 | SL | 5.000000000000 | 177 | 0 | ||
| VAULT FILE CABINET | 2005-10-31 | 1,624 | 1,393 | SL | 20.000000000000 | 81 | 0 | ||
| ADMIN OFFICE FURNITURE | 2018-06-01 | 44,573 | 20,428 | SL | 10.000000000000 | 4,457 | 0 | ||
| ADMIN OFFICE FURNITURE | 2018-06-01 | 9,476 | 4,344 | SL | 10.000000000000 | 948 | 0 | ||
| ADMIN OFFICE FURNITURE | 2018-06-01 | 5,682 | 2,604 | SL | 10.000000000000 | 568 | 0 | ||
| ADMIN OFFICE FURNITURE | 2018-06-01 | 44,744 | 20,506 | SL | 10.000000000000 | 4,474 | 0 | ||
| TVS AND MOUNTS (3) | 2018-06-01 | 3,807 | 3,489 | SL | 5.000000000000 | 318 | 0 | ||
| ADMIN OFFICE FURNITURE | 2018-06-01 | 34,918 | 16,005 | SL | 10.000000000000 | 3,492 | 0 | ||
| HAWDEN GROUP | 2018-09-18 | 1,143 | 494 | SL | 10.000000000000 | 114 | 0 | ||
| CHAPEL TABLES | 1993-02-01 | 899 | 899 | SL | 5.000000000000 | 0 | 0 | ||
| CHAPEL CHAIRS | 2005-01-01 | 1,547 | 1,547 | SL | 5.000000000000 | 0 | 0 | ||
| DRESSER/GUEST APT. | 2007-11-01 | 498 | 498 | SL | 5.000000000000 | 0 | 0 | ||
| 4 FT WALL | 1988-04-01 | 1,586 | 1,586 | SL | 20.000000000000 | 0 | 0 | ||
| SIDE WALK 5 ACRE | 1986-03-01 | 4,363 | 4,363 | SL | 20.000000000000 | 0 | 0 | ||
| ACME GLASS REC HALL | 1987-11-01 | 1,429 | 1,429 | SL | 10.000000000000 | 0 | 0 | ||
| RAMP BY OFFICE | 1990-07-01 | 3,030 | 3,030 | SL | 20.000000000000 | 0 | 0 | ||
| SUMP PUMP | 1995-03-01 | 825 | 825 | SL | 10.000000000000 | 0 | 0 | ||
| SUMP PUMP/CRAFT ROOM | 1997-11-01 | 1,750 | 1,750 | SL | 5.000000000000 | 0 | 0 | ||
| LANDSCAPING RENOVATION | 2015-06-30 | 403,469 | 242,080 | SL | 20.000000000000 | 20,173 | 0 | ||
| APARTMENT RENOVATION | 2015-09-15 | 234,573 | 68,416 | SL | 40.000000000000 | 5,864 | 0 | ||
| ROCK LANDSCAPING | 2018-12-01 | 600 | 155 | SL | 20.000000000000 | 30 | 0 | ||
| ATRIUM LANDSCAPING AND INSTALLATION | 2018-11-01 | 12,564 | 3,351 | SL | 20.000000000000 | 628 | 0 | ||
| CONCRETE PATH IN FLYNN GARDENS | 2020-09-08 | 27,660 | 3,227 | SL | 20.000000000000 | 1,383 | 0 | ||
| SOLAR ADMIN BUILDING | 2018-06-01 | 731,944 | 167,737 | SL | 20.000000000000 | 36,597 | 0 | ||
| GUEST APARTMENT | 18,669 | NC | 0 % | 0 | 0 | ||||
| LAND | 86,269 | NC | 0 % | 0 | 0 | ||||
| DG PATHS IN COMMUNITY GARDENS | 2022-02-22 | 24,999 | 1,096 | SL | 20.000000000000 | 1,250 | 0 | ||
| FIRE HYDRANT WORK - HYDRANTS #6 AND #7 | 2022-12-23 | 358,642 | SL | 40.000000000000 | 8,966 | 0 | |||
| MAIN OFFICE FLOORS | 2023-04-26 | 13,140 | SL | 15.000000000000 | 584 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FORD MTR CO DEL CALL NT 62 (F.D) | 2,022 | 2,022 |
| ALGONQUIN PWR & UTILS CORP A (AQNB) | 4,565 | 4,565 |
| APOLLO GLOBAL MANAGEMENT INC 7.625% (APOS) | 4,254 | 4,254 |
| KEMPER CORP 5.875% (KMPB) | 691 | 691 |
| REINSURANCE GRP OF AMERICA INC NT CAL 52 (RZC) | 1,921 | 1,921 |
| AFFILIATED MANAGERS GR 4.75% (MGRB) | 695 | 695 |
| AFFILIATED MANAGERS GROUP INC 5.875% (MGR) | 1,992 | 1,992 |
| THE SOUTHERN CO 4.95% SER-A (SOJD) | 1,992 | 1,992 |
| PRUDENTIAL FINL INC CAL NT 62 (PRH) | 714 | 714 |
| REINSURANCE GRP OF AMERICA (RZB) | 715 | 715 |
| DTE ENERGYCOCAL DEB 81 (DTG) | 721 | 721 |
| W R BERKLEY CORP 5.10% (WRB.F) | 775 | 775 |
| THE SOUTHERN CO 4.20% (SOJE) | 797 | 797 |
| DTE ENERGYCOSER E 5.25% (DTW) | 807 | 807 |
| NUSTAR LOGISTICS LP 10.813% FI XED TO 1/15/18 FLTS THERAFTER (NSS) | 835 | 835 |
| JPMORGAN CHASE & CO FXD TO 072028 VAR THRAFTR 4.2030% | 15,844 | 15,844 |
| UNITED STATES CELLULAR CORP 5.50% (UZF) | 693 | 693 |
| CMS ENERGY CORP 5.875% (CMSC) | 667 | 667 |
| F&G ANNUITIES & LIFE INC 7.95% (FGN) | 2,080 | 2,080 |
| SHELL INTERNATIONAL FINANCE BV | 12,580 | 12,580 |
| UNITED STATES CELLULAR CORP 6.25% SER NT 69 (UZD) | 2,502 | 2,502 |
| WELLS FARGO & CO FXD TO 052027 VAR THRAFTR 3.5840% | 12,446 | 12,446 |
| CITIGROUP INC FXD TO 072027 VAR THRAFTR 3.6680% | 12,615 | 12,615 |
| CVS HEALTH CORP | 12,942 | 12,942 |
| AMAZON.COM INC | 12,105 | 12,105 |
| VERIZON COMMUNICATIONS INC | 11,970 | 11,970 |
| KKR GROUP FIN CO. IXLLC 4.625% (KKRS) | 96 | 96 |
| BROOKFIELD INFRASTRUCTURE PARTNERS ULC 5.00% (BIPH) | 101 | 101 |
| BROOKFIELD FIN INC SUB NT 80 (BNH) | 120 | 120 |
| ASSURANT INC 5.25% CAL NT 61 (AIZN) | 140 | 140 |
| COMCAST CORP | 12,945 | 12,945 |
| CARLYLE FIN LLC 4.625% (CGABL) | 328 | 328 |
| PRUDENTIAL FINANCIAL INC (PFH) | 329 | 329 |
| UNITED STATES CELLULAR CORP 5.50% (UZE) | 2,164 | 2,164 |
| AT&T INC | 13,104 | 13,104 |
| ALLSTATE CORP 8.4% FIXED TO 01/2023 THEN FLOATS (ALL.B) | 3,177 | 3,177 |
| GOLDMAN SACHS GROUP INC/THE | 13,324 | 13,324 |
| BANK OF AMERICA CORP FXD TO 102029 VAR THRAFTR | 13,413 | 13,413 |
| ENTERPRISE PRODUCTS OPERATING LLC | 13,583 | 13,583 |
| AMERICAN FINANCIAL GROUP 5.625% (AFGD) | 656 | 656 |
| BIP BERMUDA HOLDINGS I LIMITED 5.125% (BIPI) | 656 | 656 |
| AT&T INC 5.35% (TBB) | 4,172 | 4,172 |
| CMS ENERGY CORP 5.875% (CMSD) | 4,215 | 4,215 |
| SEMPRA ENERGY 5.750% (SREA) | 739 | 739 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FACTSET RESEARCH SYSTEMS INC (FDS) | 14,047 | 14,047 |
| MC DONALDS CORP (MCD) | 14,035 | 14,035 |
| ELI LILLY & CO (LLY) | 13,978 | 13,978 |
| WALMART INC (WMT) | 13,938 | 13,938 |
| REGENCY CTRS CORP (REG) | 13,896 | 13,896 |
| ASHTEAD GROUP PLC ADR (ASHTY) | 13,881 | 13,881 |
| EXPEDITORS INTL WASH INC (EXPD) | 13,865 | 13,865 |
| UNILEVER PLC (NEW) ADS (UL) | 13,817 | 13,817 |
| SCHNEIDER ELEC SA UNSP ADR (SBGSY) | 13,695 | 13,695 |
| TARGET CORPORATION (TGT) | 13,649 | 13,649 |
| CENCORA INC (COR) | 13,606 | 13,606 |
| CRH PLC ADR (CRH) | 13,555 | 13,555 |
| HOME DEPOT INC (HD) | 13,296 | 13,296 |
| DSV AS ADR (DSDVY) | 13,263 | 13,263 |
| TORONTO DOM BK NEW (TD) | 13,182 | 13,182 |
| TJX COS INC NEW (TJX) | 13,133 | 13,133 |
| ZOETIS INC CLASS-A (ZTS) | 13,080 | 13,080 |
| PROCTER & GAMBLE (PG) | 13,040 | 13,040 |
| GLENCORE PLC ADR (GLNCY) | 13,036 | 13,036 |
| NORTHROP GRUMMAN CP(HLDG CO) (NOC) | 13,013 | 13,013 |
| CME GROUP INC (CME) | 12,740 | 12,740 |
| ASPEN INSURANCE HLDG LTD 5.95% (AHL.C) | 12,536 | 12,536 |
| CHUBB LTD (CB) | 12,430 | 12,430 |
| NIKE INC B (NKE) | 12,415 | 12,415 |
| INTERCONTINENTAL EXCHANGE INC (ICE) | 12,376 | 12,376 |
| FIDELITY NATIONAL FINANCIAL IN (FNF) | 12,358 | 12,358 |
| PUBLIC SERVICE ENTERPRISE GP (PEG) | 12,169 | 12,169 |
| PNC FINL SVCS GP (PNC) | 14,194 | 14,194 |
| AMERICAN EXPRESS CO (AXP) | 14,303 | 14,303 |
| RENESAS ELECTRONICS CORP ADR (RNECY) | 14,346 | 14,346 |
| STRYKER CORP (SYK) | 14,373 | 14,373 |
| PHILIP MORRIS INTL INC (PM) | 17,499 | 17,499 |
| CARDINAL HEALTH INC (CAH) | 17,438 | 17,438 |
| MARRIOTT VACATIONS WORLDWIDE (VAC) | 17,213 | 17,213 |
| ABBVIE INC COM (ABBV) | 17,202 | 17,202 |
| DOLLAR GEN CORP NEW COM (DG) | 17,129 | 17,129 |
| AMERICAN TOWER CORP (AMT) | 17,057 | 17,057 |
| JOHNSON & JOHNSON (JNJ) | 16,928 | 16,928 |
| NXP SEMICONDUCTORS NV (NXPI) | 16,719 | 16,719 |
| SHERWIN WILLIAMS COMPANY OHIO (SHW) | 16,531 | 16,531 |
| UBER TECHNOLOGIES INC (UBER) | 16,439 | 16,439 |
| MICRON TECH INC (MU) | 16,300 | 16,300 |
| ELEVANCE HEALTH INC (ELV) | 16,161 | 16,161 |
| AIA GROUP LTD SPON ADR (AAGIY) | 15,848 | 15,848 |
| NOMURA RESH INST LTD ADR (NRILY) | 15,708 | 15,708 |
| JPMORGAN CHASE & CO (JPM) | 15,467 | 15,467 |
| DOVER CORP (DOV) | 15,282 | 15,282 |
| JULIUS BAER GROUP LTD UN ADR (JBAXY) | 15,271 | 15,271 |
| U S BANCORP COM NEW (USB) | 15,191 | 15,191 |
| GENL DYNAMICS CORP (GD) | 15,179 | 15,179 |
| ALCON INC (ALC) | 15,077 | 15,077 |
| REXFORD INDL REALTY INC (REXR) | 14,924 | 14,924 |
| AUTOLIV INC (ALV) | 14,813 | 14,813 |
| DEERE & CO (DE) | 14,795 | 14,795 |
| PRUDENTIAL PLC ADR (PUK) | 14,772 | 14,772 |
| QUALCOMM INC (QCOM) | 14,752 | 14,752 |
| GALLAGHER ARTHUR J& CO (AJG) | 14,623 | 14,623 |
| EOG RESOURCES INC (EOG) | 14,393 | 14,393 |
| INTUIT INC (INTU) | 11,166 | 11,166 |
| BANK IRELAND GRP PLC UNSPD ADR (BKRIY) | 11,166 | 11,166 |
| ESSEX PROPERTY TRUST INC (ESS) | 11,162 | 11,162 |
| GAMING & LEISURE PPTYS INC COM (GLPI) | 11,153 | 11,153 |
| MORGAN STANLEY 6.875%-F (MS.F) | 8,058 | 8,058 |
| LONZA GROUP AG ZUERICH ADR (LZAGY) | 8,051 | 8,051 |
| SIMON PPTY GROUP INC (SPG) | 7,985 | 7,985 |
| SCHLUMBERGER LTD (SLB) | 7,962 | 7,962 |
| TERRENO RLTY CORP COM (TRNO) | 7,959 | 7,959 |
| BECTON DICKINSON & CO (BDX) | 7,952 | 7,952 |
| SABRA HEALTH CARE REIT INC (SBRA) | 7,834 | 7,834 |
| CVS HEALTH CORP COM (CVS) | 7,830 | 7,830 |
| PG&E CORP (PCG) | 7,789 | 7,789 |
| HUMANA INC (HUM) | 7,698 | 7,698 |
| BROADSTONE NET LEASE INC CL A (BNL) | 7,697 | 7,697 |
| TECHNIPFMC LTD (FTI) | 7,653 | 7,653 |
| KOITO MANUFACTURING UNSP ADR (KOTMY) | 7,544 | 7,544 |
| LOWES COMPANIES INC (LOW) | 7,495 | 7,495 |
| SPLUNK INC (SPLK) | 7,450 | 7,450 |
| MORGAN STANLEY 6.375%-I (MS.I) | 7,404 | 7,404 |
| AGREE REALTY CORP (ADC) | 7,302 | 7,302 |
| PROGRESSIVE CORP OHIO (PGR) | 7,168 | 7,168 |
| SEAGATE TECHNOLOGYHLDNGS PLC(STX) | 7,041 | 7,041 |
| ACCENTURE PLC IRELAND CL A (ACN) | 7,018 | 7,018 |
| ALLSTATE CORP (ALL) | 6,999 | 6,999 |
| SUNCOR ENERGY INC (SU) | 6,857 | 6,857 |
| HARTFORD FIN SERS GRP INC (HIG) | 6,854 | 6,854 |
| APARTMENT INCOME REIT CORP (AIRC) | 6,495 | 6,495 |
| JPMORGAN CHASE & CO 4.625%-LL (JPM.L) | 6,399 | 6,399 |
| DOMINION ENERGY INC (D) | 6,392 | 6,392 |
| AMERICOLD REALITY TRUST INC | 6,387 | 6,387 |
| SAFRAN SA (SAFRY) | 8,059 | 8,059 |
| PEPSICO INC NC (PEP) | 8,152 | 8,152 |
| SEMPRA (SRE) | 8,279 | 8,279 |
| KERING S AADR NEW (PPRUY) | 8,419 | 8,419 |
| BLOCK INC CL A (SQ) | 11,061 | 11,061 |
| SEI INVESTMENTS CO (SEIC) | 10,994 | 10,994 |
| GOLDMAN SACHS GRP INC (GS) | 10,666 | 10,666 |
| WILLIS TOWERS WATSON PUB LTD (WTW) | 10,613 | 10,613 |
| COCA COLA CO (KO) | 10,607 | 10,607 |
| ADIDAS AG (ADDYY) | 10,311 | 10,311 |
| PUBLIC STORAGE (PSA) | 10,065 | 10,065 |
| ATLASSIAN CORP PLC CL A (TEAM) | 10,007 | 10,007 |
| ZIMMER BIOMET HLDGS INC COM (ZBH) | 9,979 | 9,979 |
| AVALONBAY COMM INC (AVB) | 9,923 | 9,923 |
| TEXAS INSTRUMENTS (TXN) | 9,714 | 9,714 |
| PARKER HANNIFIN CORP (PH) | 9,675 | 9,675 |
| YUM BRANDS INC (YUM) | 9,595 | 9,595 |
| TERUMO CORP ADR UNSPONS ADR (TRUMY) | 17,507 | 17,507 |
| CHS INC (CHSCN) | 9,472 | 9,472 |
| MONDELEZ INTL INC COM (MDLZ) | 9,271 | 9,271 |
| AMERICAN ELEC PWR CO INC (AEP) | 9,259 | 9,259 |
| SONOVA HLDG AF UNSP ADR (SONVY) | 9,259 | 9,259 |
| MET LIFE INCORPORATED (MET) | 9,258 | 9,258 |
| APTIV PLC (APTV) | 9,151 | 9,151 |
| RAYMOND JAMES FINCL INC (RJF) | 9,013 | 9,013 |
| SYSCO CORP (SYY) | 8,995 | 8,995 |
| ROSS STORES INC (ROST) | 8,857 | 8,857 |
| XCEL ENERGY INC (XEL) | 8,853 | 8,853 |
| ABBOTT LABORATORIES (ABT) | 8,728 | 8,728 |
| INTL BUSINESS MACHINES CORP (IBM) | 8,505 | 8,505 |
| REPUBLIC SERVICES INC (RSG) | 8,477 | 8,477 |
| NITTO DENKO CORPORATION ADR (NDEKY) | 8,456 | 8,456 |
| FIRST INDUST REALTY TR INC (FR) | 9,323 | 9,323 |
| BANK OF AMERICA CORP (BAC) | 17,710 | 17,710 |
| INVITATION HOMES INC (INVH) | 17,737 | 17,737 |
| CAPGEMINI S E UNSPONSORED ADR (CGEMY) | 17,806 | 17,806 |
| RTX CORPORATION (RTX) | 36,348 | 36,348 |
| RELX PLC SPONSORED ADR (RELX) | 36,249 | 36,249 |
| ISHARES RUSSELL 1000 VALUE ETF (IWD) | 35,482 | 35,482 |
| CONOCOPHILLIPS (COP) | 35,138 | 35,138 |
| THERMO FISHER SCIENTIFIC (TMO) | 34,173 | 34,173 |
| ORACLE CORP (ORCL) | 33,984 | 33,984 |
| SYMRISE AG UNSPONS ADR (SYIEY) | 33,543 | 33,543 |
| LONDON STK EXCHANGE GROUP ADR (LNSTY) | 32,544 | 32,544 |
| EATON CORP PLC SHS (ETN) | 30,825 | 30,825 |
| BP PLC ADS (BP) | 30,409 | 30,409 |
| HITACHI 10 COM NEW ADR (HTHIY) | 30,009 | 30,009 |
| CITIGROUP INC NEW (C) | 29,578 | 29,578 |
| WELLTOWER INC (WELL) | 29,035 | 29,035 |
| HEINEKEN NV SPN ADR (HEINY) | 28,791 | 28,791 |
| ALPHABET INC CL A (GOOGL) | 28,776 | 28,776 |
| BAE SYS PLC SPON ADR (BAESY) | 28,375 | 28,375 |
| DEUTSCHE BOERSE AG UNSPON ADR (DBOEY) | 28,332 | 28,332 |
| ICON PLC (ICLR) | 28,174 | 28,174 |
| EXTRA SPACE STORAGE INC (EXR) | 27,897 | 27,897 |
| FUJITSU LTD ADR NEW (FJTSY) | 27,707 | 27,707 |
| DEUTSCHE TELEKOM AG ADR (DTEGY) | 27,678 | 27,678 |
| NOVO NORDISK A/S ADR (NVO) | 27,207 | 27,207 |
| INTUITIVE SURGICAL INC (ISRG) | 27,198 | 27,198 |
| EBARA CORP ADR (EBCOY) | 26,587 | 26,587 |
| AUTODESK INC DELAWARE (ADSK) | 26,539 | 26,539 |
| UNITED PARCEL SER INC CL-B (UPS) | 26,257 | 26,257 |
| KDDI CORP UNSPON ADR (KDDIY) | 25,806 | 25,806 |
| COMCAST CORP (NEW) CLASS A (CMCSA) | 37,886 | 37,886 |
| NOVARTIS AG ADR (NVS) | 38,974 | 38,974 |
| EXPERIAN GP LTD ADR (EXPGY) | 41,268 | 41,268 |
| MONSTER BEVERAGE CORP NEW COM (MNST) | 42,055 | 42,055 |
| WA SMASH SRS CR PLS COMPLETION (LMECX) | 236,196 | 236,196 |
| MICROSOFT CORP (MSFT) | 152,176 | 152,176 |
| ISHARES MSCI EAFE ETF (EFA) | 126,151 | 126,151 |
| AMAZON COM INC (AMZN) | 113,748 | 113,748 |
| NVIDIA CORPORATION (NVDA) | 111,561 | 111,561 |
| WESTERN ASSET SMASH SERIES M (LMSMX) | 109,351 | 109,351 |
| VANGUARD VALUE ETF INDEX (VTV) | 108,041 | 108,041 |
| META PLATFORMS INC CL A (META) | 105,134 | 105,134 |
| VISA INC CL A (V) | 98,333 | 98,333 |
| FT-PREFERRED SECUR & INC ETF (FPE) | 96,069 | 96,069 |
| WESTERN ASSET SMASH SERIES C (LMLCX) | 82,823 | 82,823 |
| ASML HOLDING NV NY REG NEW (ASML) | 66,487 | 66,487 |
| NETFLIX INC (NFLX) | 64,755 | 64,755 |
| ALPHABET INC CL C (GOOG) | 25,367 | 25,367 |
| VANGUARD REAL ESTATE ETF (VNQ) | 63,119 | 63,119 |
| ISHARES RUSSELL 1000 GRW ETF (IWF) | 56,010 | 56,010 |
| TESLA INC (TSLA) | 54,241 | 54,241 |
| SHELL PLC ADR (SHEL) | 52,772 | 52,772 |
| NESTLE SPON ADR REP REG SHR (NSRGY) | 51,672 | 51,672 |
| ASTRAZENECA PLC ADR (AZN) | 51,564 | 51,564 |
| SONY GROUP CORPORATION ADR (SONY) | 50,375 | 50,375 |
| BOEING CO (BA) | 48,294 | 48,294 |
| SALESFORCE.COM,INC. (CRM) | 47,365 | 47,365 |
| UNITEDHEALTH GP INC (UNH) | 47,193 | 47,193 |
| PROLOGIS INC COM (PLD) | 46,522 | 46,522 |
| ROCHE HOLDINGS ADR (RHHBY) | 45,396 | 45,396 |
| EQUINIX INC (EQIX) | 42,609 | 42,609 |
| APPLE INC (AAPL) | 42,383 | 42,383 |
| WELLS FARGO & CO NEW (WFC) | 57,292 | 57,292 |
| SAP AG (SAP) | 25,258 | 25,258 |
| COCA-COLA EUROPACIFIC PARTNERS (CCEP) | 25,239 | 25,239 |
| UNION PACIFIC CORP (UNP) | 24,808 | 24,808 |
| AIR PROD & CHEM INC (APD) | 19,958 | 19,958 |
| NORDEA BANK ABP SPON ADR (NRDBY) | 19,783 | 19,783 |
| ASM INTERNATIONAL NV (ASMIY) | 19,749 | 19,749 |
| SANOFI ADR (SNY) | 19,743 | 19,743 |
| MORGAN STANLEY (MS) | 19,676 | 19,676 |
| ANALOG DEVICES INC (ADI) | 19,588 | 19,588 |
| VENTAS INC (VTR) | 19,587 | 19,587 |
| CISCO SYS INC (CSCO) | 19,551 | 19,551 |
| NORFOLK SOUTHERN CORP (NSC) | 19,545 | 19,545 |
| BLACKROCK INC (BLK) | 19,483 | 19,483 |
| VERIZON COMMUNICATIONS (VZ) | 19,453 | 19,453 |
| S&P GLOBAL INC COM (SPGI) | 19,375 | 19,375 |
| W W GRAINGER INC (GWW) | 19,317 | 19,317 |
| ALEXANDRIA REAL ESTATE EQ INC (ARE) | 20,030 | 20,030 |
| COGNIZANT TECH SOLUTIONS CL A (CTSH) | 19,260 | 19,260 |
| TOTALENERGIES SE SPONSORED ADS (TTE) | 18,934 | 18,934 |
| REGENRON PHARMACEUTICLAS INC (REGN) | 18,907 | 18,907 |
| KBC GROUP NV UNSPONS ADR (KBCSY) | 18,779 | 18,779 |
| WILLIAMS CO INC (WMB) | 18,773 | 18,773 |
| CHEVRON CORP (CVX) | 18,645 | 18,645 |
| ADOBE INC (ADBE) | 18,572 | 18,572 |
| LLOYDS BANKINGGROUP PLC(LYG) | 18,503 | 18,503 |
| EXXON MOBIL CORP (XOM) | 18,496 | 18,496 |
| PERNOD RICARD SA UNSPONS ADR (PDRDY) | 18,494 | 18,494 |
| SHOPIFY INC (SHOP) | 18,384 | 18,384 |
| BRISTOL MYERS SQUIBB CO (BMY) | 18,164 | 18,164 |
| AMERISOURCEBERGEN CORP (ABC) | 17,831 | 17,831 |
| LABORATORY CP AMER HLDGS NEW (LH) | 17,816 | 17,816 |
| SGS SA ADR (SGSOY) | 19,005 | 19,005 |
| HERSHEY COMPANY (HSY) | 6,310 | 6,310 |
| GENERAL MTRS CO (GM) | 20,187 | 20,187 |
| AON PLC CL A (AON) | 20,461 | 20,461 |
| IMCD GROUP N ADR (IMCDY) | 24,277 | 24,277 |
| WORKDAY INC CL A (WDAY) | 24,269 | 24,269 |
| VERTEX PHARMACEUTICALS (VRTX) | 24,208 | 24,208 |
| WALT DISNEY CO HLDG CO (DIS) | 24,107 | 24,107 |
| SMC CORP JAPAN SPONSORED ADR (SMCAY) | 23,940 | 23,940 |
| ING GROEP NV ADR (ING) | 23,792 | 23,792 |
| LASERTEC CORP ADR (LSRCY) | 23,676 | 23,676 |
| SMURFIT KAPPA GROUP PLC ADR (SMFKY) | 23,662 | 23,662 |
| L3HARRIS TECHNOLOGIES INC (LHX) | 23,589 | 23,589 |
| FIRST CITIZ BANCSHARES A (FCNCA) | 23,569 | 23,569 |
| THE CIGNA GROUP (CI) | 23,399 | 23,399 |
| QIAGEN NV (QGEN) | 23,234 | 23,234 |
| KRAFT HEINZ CO COM (KHC) | 23,075 | 23,075 |
| HSBC HOLDINGS PLC SPON ADR NEW (HSBC) | 20,270 | 20,270 |
| SHIN ETSU CHEM CO LTD ADR (SHECY) | 23,042 | 23,042 |
| TECHNOPRO HLDGS INC ADR (TCCPY) | 22,645 | 22,645 |
| VICI PROPERTIES INC. (VICI) | 22,507 | 22,507 |
| PALO ALTO NETWORKS INC (PANW) | 22,305 | 22,305 |
| AMER INTL GP INC NEW (AIG) | 21,887 | 21,887 |
| COMPASS GROUP PLC SPD ADR (CMPGY) | 21,776 | 21,776 |
| LEIDOS HLDGS INC (LDOS) | 21,648 | 21,648 |
| BUNZL PLC NEW (BZLFY) | 21,553 | 21,553 |
| PPG INDUSTRIES INC (PPG) | 21,386 | 21,386 |
| RENTOKIL INITIAL PLC ADR (RTO) | 21,257 | 21,257 |
| DIGITAL REALTY TRUST INC (DLR) | 21,129 | 21,129 |
| STARBUCKS CORP WASHINGTON (SBUX) | 21,026 | 21,026 |
| CHARLES SCHWAB NEW (SCHW) | 20,709 | 20,709 |
| SS&C TECHNOLOGIES HLDGS INC (SSNC) | 20,655 | 20,655 |
| MERCK KGAA SPD ADR (MKKGY) | 23,017 | 23,017 |
| ALLEGION PUB LTD CO (ALLE) | 6,304 | 6,304 |
| PAYPAL HLDGS INC COM (PYPL) | 6,514 | 6,514 |
| RALPH LAUREN CORP CL A (RL) | 6,056 | 6,056 |
| JPMORGAN CHASE & CO 5.75-DD (JPM.D) | 624 | 624 |
| TRUIST FINCL CORP 4.75% SER-R (TFC.R) | 609 | 609 |
| WELLS FARGO& COM 4.25% SER-DD (WFC.D) | 549 | 549 |
| BROOKFIELD BRP HLDNGS 4.625% (BEPH) | 380 | 380 |
| BROOKFIELD FIN I UK PLC 4.5 PE (BNJ) | 237 | 237 |
| ASPEN INSURANCE HOLDINGS 5.625 (AHL.E) | 178 | 178 |
| ATHENE HOLDING LTD 5.625 SER-B (ATH.B) | 149 | 149 |
| PUBLIC STORAGE 4.00% SER-P (PSA.P) | 144 | 144 |
| MORGAN STANLEY 5.85%-K (MS.K) | 625 | 625 |
| FIFTH THIRD BANCORP 6% NCUM PF (FITBP) | 629 | 629 |
| JPMORGAN CHASE & CO 6.0% S-EE (JPM.C) | 632 | 632 |
| SCHWAB CHARLES CORP 4.450% J(SCHW.J) | 634 | 634 |
| KEYCORP 5.65% SER-F (KEY.J) | 859 | 859 |
| AXIS CAP HOLDINGS LTD 5.5%-E (AXS.E) | 840 | 840 |
| AGNC INVESTMENT CORP 06.875%-D (AGNCM) | 811 | 811 |
| AGNC INVSTMNT CORP 6.50% SER-E (AGNCO) | 789 | 789 |
| EQUITY RESIDENTIAL (EQR) | 776 | 776 |
| U.S. BANCORP 4.00% SER-M (USB.R) | 742 | 742 |
| TELEPERFORMANCE SA UNSP ADR (TLPFY) | 6,203 | 6,203 |
| ILLUMINA INC (ILMN) | 736 | 736 |
| GLOBAL NET LEASE INC PFD SER A (GNL.A) | 732 | 732 |
| SCE TRUST VI 5%-L (SCE.L) | 713 | 713 |
| SMITH & NEPHEW PLC ADR (SNN) | 709 | 709 |
| BK OF AMERICA CORP DEP PFD SE (BAC.S) | 703 | 703 |
| CITIZENS FINL GRP INC 5.00% E (CFG.E) | 700 | 700 |
| SCE TRUST IV 5.375%-J (SCE.J) | 684 | 684 |
| ASPEN INSURANCE HOLDINGS 5.625 (AHL.D) | 676 | 676 |
| FIRST HORI CORP 6.50DP RP PFD (FHN.E) | 674 | 674 |
| FIRST HORIZON COR DP P B 6.625 (FHN.B) | 674 | 674 |
| HUNTINGTON B 5.7% DP SH PFD I (HBANM) | 674 | 674 |
| PUBLIC STORAGE 4% DEP PFDR (PSA.R) | 673 | 673 |
| WESBANCO INC 6.75% SER-A (WSBCP) | 670 | 670 |
| REGIONS FINANCIAL CORP 5.70%-C (RF.C) | 666 | 666 |
| ARCH CAPITAL GRP 4.550% SER-G(ACGLN) | 661 | 661 |
| CHS INC PERPETUAL PRF CL B (CHSCO) | 658 | 658 |
| AMERICAN HOMES 4 RENT 6.25%-H (AMH.H) | 655 | 655 |
| HUNTINGTON BANCSHAR 4.5% SER-H (HBANP) | 638 | 638 |
| PUBLIC STORAGE 4.625%-L (PSA.L) | 688 | 688 |
| NEW YORK CMNTY BC INC SER A (NYCB.A) | 861 | 861 |
| STATE STREET CORP 5.350%-G (STT.G) | 1,127 | 1,127 |
| PIMCO INCOME I2 (PONPX) | 889,313 | 889,313 |
| ATLANTIC UN BANKSHARES 6.875-A (AUB.A) | 1,310 | 1,310 |
| MEDTRONIC PLC SHS (MDT) | 4,119 | 4,119 |
| ZIONS BANCORP NA 6.3000% SRS G (ZIONO) | 4,116 | 4,116 |
| APPLE HOSPITALITY REIT INC (APLE) | 4,036 | 4,036 |
| AMER EQ INV HLDG CO 5.95%-A (AEL.A) | 3,905 | 3,905 |
| ATHENE HOLDING LTD 6.375%-C (ATH.C) | 3,713 | 3,713 |
| REALTY INCOME CORP (O) | 3,615 | 3,615 |
| NEWELL BRANDS INC (NWL) | 3,507 | 3,507 |
| BANK OF AMER CORP 5.375% S-KK (BAC.M) | 3,487 | 3,487 |
| FORTREA HOLDINGS INC (FTRE) | 3,482 | 3,482 |
| SANDOZ GROUP AG ADR (SDZNY) | 3,376 | 3,376 |
| DIAMOND ROCK HOSPITALITY CO (DRH) | 3,164 | 3,164 |
| COUSINS PPTYS INC (CUZ) | 3,141 | 3,141 |
| AIR LEASE CORP NON CUM PFD A (AL.A) | 3,098 | 3,098 |
| NETSTREIT CORP (NTST) | 3,052 | 3,052 |
| KONINKLIJKE PHIL EL SP ADR NEW (PHG) | 2,998 | 2,998 |
| BK OF AMERICA CO 5.875% SER-HH (BAC.K) | 2,968 | 2,968 |
| WESCO INTL INC DP SH FXRT PFD (WCC.A) | 2,906 | 2,906 |
| ENSTAR GROUP LTD 7%-D (ESGRP) | 2,859 | 2,859 |
| KEYCORP 6.2% DP SH PFD H (KEY.L) | 2,856 | 2,856 |
| AT&T INC 5.00% SER-A (T.A) | 2,840 | 2,840 |
| CAPITAL ONE FINANCIAL CORP (COF) | 2,825 | 2,825 |
| SUN COMMUNITIES INC (SUI) | 2,807 | 2,807 |
| ATHENE HOLDING LTD 7.75%DP RT (ATH.E) | 2,750 | 2,750 |
| SCE TR VII 7.50% TRUST SER-M (SCE.M) | 2,705 | 2,705 |
| WINTRUST FINL COR DEP REP SR E (WTFCP) | 2,699 | 2,699 |
| INVESCO PREFERRED ETF (PGX) | 2,684 | 2,684 |
| MICROCHIP TECHNOLOGY INC (MCHP) | 2,667 | 2,667 |
| PINNACLE FIN PRTNRS 6.75%-B (PNFPP) | 2,644 | 2,644 |
| NISOURCE INC 6.5% DEPSHS PFDB (NI.B) | 2,597 | 2,597 |
| AT&T INC 4.750% SER-C (T.C) | 4,170 | 4,170 |
| CAPITAL ONE FINANCIAL 5%-I PRF (COF.I) | 1,308 | 1,308 |
| WINTRUST FINANCIAL CORP (WTFCM) | 4,181 | 4,181 |
| WELLS FARGOCODEP PFD 4.7 C-A(WFC.A) | 4,227 | 4,227 |
| CARLYLE GROUP INC (CG) | 5,981 | 5,981 |
| AT&T INC (T) | 5,923 | 5,923 |
| EXELON CORP (EXC) | 5,888 | 5,888 |
| CMS ENERGY CP (CMS) | 5,807 | 5,807 |
| KENVUE INC (KVUE) | 5,792 | 5,792 |
| LINCOLN NATL CP IND 9% DEP PFD (LNC.D) | 5,675 | 5,675 |
| ROGERS COMM INC CL B(BC) (RCI) | 5,664 | 5,664 |
| SCE TRUST V 5.45%-K (SCE.K) | 5,552 | 5,552 |
| BEST BUY CO (BBY) | 5,539 | 5,539 |
| CITIZENS FINANCIAL GROUP INC (CFG) | 5,534 | 5,534 |
| CROWN CASTLE INC (CCI) | 5,487 | 5,487 |
| INTERNATIONAL FLAVORS & FRAGRANC (IFF) | 5,382 | 5,382 |
| GOLDMAN SACHS GRP INC 6.375%-K (GS.K) | 5,274 | 5,274 |
| CONSTELLATION BRANDS INC CL A (STZ) | 5,210 | 5,210 |
| CHS INC/RED PFD CL B S 4 (CHSCL) | 5,147 | 5,147 |
| PFIZER INC (PFE) | 5,009 | 5,009 |
| FIFTH THIRD BANCORP 6.625%-I (FITBI) | 4,961 | 4,961 |
| WELLS FARGO & CO 4.75% SER-Z (WFC.Z) | 4,954 | 4,954 |
| AMGEN INC (AMGN) | 4,896 | 4,896 |
| JPMORGAN CHASE & C 4.55 SER-JJ (JPM.K) | 4,869 | 4,869 |
| LEAR CORP (LEA) | 4,843 | 4,843 |
| HEALTHCARE TR AMER INC CL A (HR) | 4,773 | 4,773 |
| TAIWAN SMCNDCTR MFG CL LTD ADR (TSM) | 4,676 | 4,676 |
| MERCK & CO INC NEW COM (MRK) | 4,672 | 4,672 |
| CHS INC (CHSCM) | 4,649 | 4,649 |
| AMERICAN EQUITY 6.625%-B (AEL.B) | 4,607 | 4,607 |
| ANNALY CAP MGMT INC PFD SER I (NLY.I) | 4,559 | 4,559 |
| NATIONAL HEALTH INVESTORS INC (NHI) | 4,295 | 4,295 |
| CITIZENS FIN GROUP 6.35%-D (CFG.D) | 4,280 | 4,280 |
| TRAVELLERS COMPANIES INC COM (TRV) | 4,219 | 4,219 |
| ATHENE HOLDING LTD 6.35 SER A (ATH.A) | 2,515 | 2,515 |
| INVENTRUST PPTYS CORP NEW (IVT) | 2,585 | 2,585 |
| TRUIST FINANCIAL CORP 5.25%-O (TFC.O) | 2,042 | 2,042 |
| ALLSTATE CORP 7.375% DEP PFD J (ALL.J) | 2,131 | 2,131 |
| SEALED AIR CP NEW (SEE) | 2,009 | 2,009 |
| MORGAN STANLEY 6.5% DP SH PFD (MS.P) | 2,138 | 2,138 |
| DIGITAL REALTY TRST 5.850-K (DLR.K) | 2,146 | 2,146 |
| ESTEE LAUDER CO INC CL A (EL) | 2,149 | 2,149 |
| BANK OF AMERICA CORP 6%-GG (BAC.B) | 1,950 | 1,950 |
| WELLS FARGO & COMPANY 6.625%-R (WFC.R) | 2,060 | 2,060 |
| STATE ST CO 5.90%-D FXD-TO-FLT (STT.D) | 2,105 | 2,105 |
| NEXTERA ENERGY INC (NEE) | 2,190 | 2,190 |
| AGNC INVT CORP CUM 1/1000 9% C (AGNCN) | 2,277 | 2,277 |
| KILROY REALTY CORPORATION (KRC) | 2,352 | 2,352 |
| F N B CORP FLA DEP SHS REPSTG (FNB.E) | 2,100 | 2,100 |
| EQUITABLE HLDGS DEP RP PFD A (EQH.A) | 2,089 | 2,089 |
| REGIONS FINANCIAL CO 6.375%-B (RF.B) | 1,912 | 1,912 |
| ALLSTATE CORP 5.100 H (ALL.H) | 2,039 | 2,039 |
| CORNING INC (GLW) | 1,310 | 1,310 |
| BANK OF AMERICA COR 4.375%-NN (BAC.O) | 1,321 | 1,321 |
| JACKSON FINCL INC 8% DEPFD A (JXN.A) | 2,041 | 2,041 |
| SAUL CTRS INC (BFS) | 1,455 | 1,455 |
| MORGAN STANLEY 7.125%-E (MS.E) | 1,880 | 1,880 |
| AGNC INVMNT CO 6.125% SER-F (AGNCP) | 2,402 | 2,402 |
| DIGITAL RLTY TST INC 5.20%SERL (DLR.L) | 2,118 | 2,118 |
| BANK OF AMERICA CO 5.00 SER LL (BAC.N) | 1,507 | 1,507 |
| FOX CORP CL A (FOXA) | 1,602 | 1,602 |
| M & T BK CORP FIX TO FLT PFD H (MTB.H) | 1,628 | 1,628 |
| INTEL CORP (INTC) | 1,859 | 1,859 |
| CITIGRP INC 7.125%-J (C.J) | 2,030 | 2,030 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| KINGS STREET CAPITAL LTD | AT COST | 13,065 | 13,065 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| REC HALL & ADMINIS | 140,012 | 140,012 | 0 | |
| MAINTENANCE BUILD | 22,100 | 22,100 | 0 | |
| REC HALL WINDOW | 19,600 | 19,600 | 0 | |
| RECREATION ROOM | 145,143 | 145,143 | 0 | |
| AUTOMATIC DOOR OPENE | 2,000 | 2,000 | 0 | |
| WINDOW FROSTING | 1,212 | 184 | 1,028 | |
| ADMIN BUILDING | 1,005,971 | 153,689 | 852,282 | |
| RECREATIONAL HALL | 3,780,888 | 577,635 | 3,203,253 | |
| WINDOW SHADES | 3,834 | 586 | 3,248 | |
| CHAPEL HVAC | 8,800 | 2,641 | 6,159 | |
| CONTRACTORS FOR GUEST APARTMENT | 6,307 | 5,859 | 448 | |
| CONTRACTORS FOR GUEST APARTMENT II | 1,126 | 1,040 | 86 | |
| HOME DEPOT - VARIOUS | 468 | 431 | 37 | |
| ELECTRICAL | 1,526 | 1,398 | 128 | |
| PAINT | 115 | 115 | 0 | |
| CONTRACTORS FOR GUEST APARTMENT III | 1,830 | 1,680 | 150 | |
| HOME DEPOT - VARIOUS II | 3,452 | 3,152 | 300 | |
| CARPETS | 2,435 | 2,435 | 0 | |
| DRYWALL | 450 | 407 | 43 | |
| BLINDS | 838 | 838 | 0 | |
| DRYWALL II | 2,100 | 1,925 | 175 | |
| FURNISHINGS | 1,418 | 1,301 | 117 | |
| DRYWALL III | 3,808 | 3,489 | 319 | |
| FURNISHINGS II | 1,992 | 1,992 | 0 | |
| GUEST ELECTRICAL ASSET #1 | 720 | 653 | 67 | |
| GUEST APT ELECTRICAL #2 | 2,791 | 2,535 | 256 | |
| GUEST APT ELECTRICAL #3 | 2,200 | 1,997 | 203 | |
| GUEST APT ELECTRICAL #4 | 7,876 | 7,149 | 727 | |
| GUEST APT ELECTRICAL #5 | 2,543 | 2,307 | 236 | |
| GUEST APT ELECTRICAL #6 | 4,936 | 4,481 | 455 | |
| GUEST APT. ELECTRICAL #7 | 5,650 | 5,130 | 520 | |
| FENCE | 11,207 | 11,207 | 0 | |
| DEPOSIT FOR COMPUTERS | 10,000 | 10,000 | 0 | |
| SERVER | 2,902 | 2,902 | 0 | |
| SERVER RACK | 1,348 | 1,348 | 0 | |
| INSTALLATION | 14,855 | 14,855 | 0 | |
| VIDEO COMPUTER IN SERVER ROOM | 1,333 | 1,333 | 0 | |
| VAULT FILE CABINET | 1,624 | 1,474 | 150 | |
| ADMIN OFFICE FURNITURE | 44,573 | 24,885 | 19,688 | |
| ADMIN OFFICE FURNITURE | 9,476 | 5,292 | 4,184 | |
| ADMIN OFFICE FURNITURE | 5,682 | 3,172 | 2,510 | |
| ADMIN OFFICE FURNITURE | 44,744 | 24,980 | 19,764 | |
| TVS AND MOUNTS (3) | 3,807 | 3,807 | 0 | |
| ADMIN OFFICE FURNITURE | 34,918 | 19,497 | 15,421 | |
| HAWDEN GROUP | 1,143 | 608 | 535 | |
| CHAPEL TABLES | 899 | 899 | 0 | |
| CHAPEL CHAIRS | 1,547 | 1,547 | 0 | |
| DRESSER/GUEST APT. | 498 | 498 | 0 | |
| 4 FT WALL | 1,586 | 1,586 | 0 | |
| SIDE WALK 5 ACRE | 4,363 | 4,363 | 0 | |
| ACME GLASS REC HALL | 1,429 | 1,429 | 0 | |
| RAMP BY OFFICE | 3,030 | 3,030 | 0 | |
| SUMP PUMP | 825 | 825 | 0 | |
| SUMP PUMP/CRAFT ROOM | 1,750 | 1,750 | 0 | |
| LANDSCAPING RENOVATION | 403,469 | 262,253 | 141,216 | |
| APARTMENT RENOVATION | 234,573 | 74,280 | 160,293 | |
| ROCK LANDSCAPING | 600 | 185 | 415 | |
| ATRIUM LANDSCAPING AND INSTALLATION | 12,564 | 3,979 | 8,585 | |
| CONCRETE PATH IN FLYNN GARDENS | 27,660 | 4,610 | 23,050 | |
| SOLAR ADMIN BUILDING | 731,944 | 204,334 | 527,610 | |
| GUEST APARTMENT | 18,669 | 0 | 18,669 | |
| LAND | 86,269 | 0 | 86,269 | |
| DG PATHS IN COMMUNITY GARDENS | 24,999 | 2,346 | 22,653 | |
| FIRE HYDRANT WORK - HYDRANTS #6 AND #7 | 358,642 | 8,966 | 349,676 | |
| MAIN OFFICE FLOORS | 13,140 | 584 | 12,556 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEE | 20,760 | 0 | 21,400 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREDEVELOPMENT COSTS | 141,860 | 195,710 | 195,710 |
| CONSTRUCTION IN PROGRESS | 0 | 20,540 | 20,540 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE CONTRACTS | 1,867 | 0 | 1,887 | |
| ASSOCIATIONS | 235 | 0 | 235 | |
| COMMUNICATIONS | 2,292 | 0 | 2,292 | |
| INFORMATION TECHNOLOGY | 3,108 | 0 | 3,344 | |
| INSPECTIONS | 2,755 | 0 | 2,755 | |
| INSURANCE | 32,287 | 0 | 36,606 | |
| MISC EXPENSES | 3,366 | 0 | 3,360 | |
| PERMITS AND FEES | 3,645 | 0 | 3,645 | |
| REPAIR AND MAINTENANCE | 96,650 | 0 | 89,191 | |
| STAFF TRAINING | 903 | 0 | 903 | |
| SUPPLIES | 16,359 | 0 | 16,193 | |
| UTILITIES | 57,537 | 0 | 67,954 | |
| SUBSCRIPTIONS | 274 | 0 | 279 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 438 | 438 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 838,328 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO MANOR | 18,696 | 24,877 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 64,876 | 64,876 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 0 | 6,232 | 0 | |
| PROPERTY TAXES | 21,330 | 0 | 22,357 | |
| FEDERAL TAX ON NET | 13,857 | 0 | 0 |