| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit & accounting fees | 61,157 | 12,590 | 48,567 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Software | 2007-01-10 | 22,565 | 22,565 | SL | 3.000000000000 | 0 | 0 | ||
| Additional software licenses | 2007-07-24 | 2,414 | 2,414 | SL | 2.500000000000 | 0 | 0 | ||
| Server and computer equipment | 2007-12-12 | 5,014 | 5,014 | SL | 3.000000000000 | 0 | 0 | ||
| Computers | 2008-02-28 | 2,658 | 2,658 | SL | 3.000000000000 | 0 | 0 | ||
| Computers | 2008-03-10 | 1,712 | 1,712 | SL | 3.000000000000 | 0 | 0 | ||
| Phone system | 2008-04-30 | 6,641 | 6,641 | SL | 5.000000000000 | 0 | 0 | ||
| Computers | 2008-04-01 | 1,504 | 1,504 | SL | 3.000000000000 | 0 | 0 | ||
| Phones/security | 2011-09-01 | 38,250 | 38,250 | SL | 5.000000000000 | 0 | 0 | ||
| Furniture | 2011-10-06 | 72,746 | 72,746 | SL | 8.000000000000 | 0 | 0 | ||
| Board table and chairs | 2011-12-02 | 16,196 | 16,196 | SL | 8.000000000000 | 0 | 0 | ||
| Alarm system | 2011-12-02 | 4,428 | 4,428 | SL | 5.000000000000 | 0 | 0 | ||
| Building (finance lease right of use asset) | 2011-12-01 | 891,000 | 493,763 | SL | 20.000000000000 | 44,550 | 0 | ||
| Server | 2012-10-30 | 7,996 | 7,996 | SL | 5.000000000000 | 0 | 0 | ||
| Office Furniture | 2013-12-31 | 7,469 | 7,469 | SL | 5.000000000000 | 0 | 0 | ||
| Computer equipment | 2014-06-01 | 3,041 | 3,041 | SL | 3.000000000000 | 0 | 0 | ||
| Leasehold improvements | 2014-04-01 | 2,597 | 1,320 | SL | 17.000000000000 | 221 | 0 | ||
| Notebook computers | 2014-06-18 | 6,664 | 6,664 | SL | 3.000000000000 | 0 | 0 | ||
| Leasehold improvements | 2014-08-01 | 13,708 | 6,853 | SL | 17.000000000000 | 806 | 0 | ||
| Leasehold improvements | 2014-12-01 | 56,167 | 26,591 | SL | 17.000000000000 | 3,304 | 0 | ||
| Website upgrades | 2015-11-13 | 34,370 | 34,370 | SL | 3.000000000000 | 0 | 0 | ||
| Carpet | 2019-05-02 | 7,506 | 5,504 | SL | 5.000000000000 | 1,501 | 0 | ||
| Automobile | 2019-08-12 | 44,983 | 30,740 | SL | 5.000000000000 | 8,997 | 0 | ||
| Carrier Indoor/Outdoor Unit | 2002-07-13 | 35,480 | 10,559 | SL | 5.000000000000 | 7,079 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Allstate Corp | 234,832 | 234,832 |
| Amazon.com Inc. | 143,965 | 143,965 |
| American Express Co. | 211,295 | 211,295 |
| Amgen Inc | 166,803 | 166,803 |
| Anheuser Busch | 194,182 | 194,182 |
| AT&T Inc. | 197,762 | 197,762 |
| Avalonbay Communities | 550,508 | 550,508 |
| Bank New York Mellon Corp | 445,815 | 445,815 |
| Bank of America Corp. | 393,172 | 393,172 |
| Becton Dickinson & Co | 421,536 | 421,536 |
| BP Cap | 644,443 | 644,443 |
| Broadcom Inc. | 251,430 | 251,430 |
| Burlington North Santa Fe | 296,226 | 296,226 |
| Cap One | 677,254 | 677,254 |
| Capital One Financial Co. | 501,816 | 501,816 |
| Charles Schwab Corp | 296,561 | 296,561 |
| Cintas Corporation | 464,944 | 464,944 |
| Citigroup Inc | 1,879,440 | 1,879,440 |
| Comcast Corp | 241,182 | 241,182 |
| CVS Health Corp | 319,491 | 319,491 |
| Duke Energy | 637,428 | 637,428 |
| Dupont De Nemours Inc. | 188,599 | 188,599 |
| Enterprise Products | 246,670 | 246,670 |
| EOG Resources Inc. | 64,407 | 64,407 |
| Fifth Third BankCorp | 339,175 | 339,175 |
| Fiserv Inc. | 234,549 | 234,549 |
| Franklin Resources Inc | 180,184 | 180,184 |
| General Mills Inc. | 295,788 | 295,788 |
| Genuine Part Co. | 167,116 | 167,116 |
| Goldman Sachs Group Inc | 704,034 | 704,034 |
| Halliburton Co | 151,890 | 151,890 |
| Hartford Finl Svcs Group Inc | 272,412 | 272,412 |
| Honda Auto | 668,327 | 668,327 |
| JP Morgan Chase & Co | 333,399 | 333,399 |
| JP Morgan Chase Mbs Serv. | 80,543 | 80,543 |
| Keycorp | 180,072 | 180,072 |
| Lincoln National Corp | 272,300 | 272,300 |
| Lowes Cos Inc. | 196,884 | 196,884 |
| Magellan Midstream Partners | 299,355 | 299,355 |
| Markel Group | 370,515 | 370,515 |
| Marriott Internat'l | 251,625 | 251,625 |
| McDonalds Corp | 395,486 | 395,486 |
| Metlife Inc | 635,810 | 635,810 |
| Mondelez International | 285,966 | 285,966 |
| Morgan Stan Cap/Ser | 280,139 | 280,139 |
| Morgan Stanley | 66,757 | 66,757 |
| Morgan Stanley Fr | 183,659 | 183,659 |
| Morgan Stanley Sr | 422,713 | 422,713 |
| MS Bofa MI Trust Serv. | 155,187 | 155,187 |
| Oracle Corp | 403,832 | 403,832 |
| PNC Financial Services | 294,004 | 294,004 |
| Progressive Corp. | 314,310 | 314,310 |
| Rpm Intl Inc | 270,954 | 270,954 |
| Rtx Corporation | 427,801 | 427,801 |
| Spectra Energy Partners | 216,614 | 216,614 |
| Stryker Corp | 248,752 | 248,752 |
| Sysco Corp | 228,508 | 228,508 |
| Targa Res Partners | 249,955 | 249,955 |
| Toronto Dominion Bank | 265,740 | 265,740 |
| Travelers Ppty | 530,630 | 530,630 |
| Truist Finl Corp | 512,288 | 512,288 |
| US Bancorp Fr | 394,100 | 394,100 |
| Verizon Communications | 367,057 | 367,057 |
| Virginia Elec & Power Co | 538,149 | 538,149 |
| Walt Disney Company | 337,259 | 337,259 |
| Wells Fargo & Co | 521,253 | 521,253 |
| Westlake Chem Corp | 386,368 | 386,368 |
| Williams Cos Inc. | 183,829 | 183,829 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3M Co Com | 120,252 | 120,252 |
| Abbvie Inc. | 280,340 | 280,340 |
| Acuity Brands Inc | 117,777 | 117,777 |
| Agco Corp Com | 114,732 | 114,732 |
| Alamo Group Inc Com | 596,939 | 596,939 |
| Alkami Technology Inc. | 690,397 | 690,397 |
| Allison Transmission Holdings | 116,067 | 116,067 |
| Ally Financial Inc | 385,970 | 385,970 |
| Amcor PLC | 68,482 | 68,482 |
| Amdocs LTD Com | 743,373 | 743,373 |
| Ameriprise Finl Inc | 346,784 | 346,784 |
| Amgen Inc | 290,036 | 290,036 |
| Apple Inc | 715,634 | 715,634 |
| Aptargroup Inc Com | 218,189 | 218,189 |
| Archer Daniels Midland Co | 65,792 | 65,792 |
| Arista Networks Inc | 711,475 | 711,475 |
| Asbury Automotive Group Inc. | 636,440 | 636,440 |
| Atkore Inc. | 121,440 | 121,440 |
| Autoliv Inc Com | 115,148 | 115,148 |
| Autozone Inc | 426,625 | 426,625 |
| Baker Hughes Co. | 168,028 | 168,028 |
| Bank Ozk Com | 393,059 | 393,059 |
| Bel Fuse Inc Cl B Com | 656,349 | 656,349 |
| Berry Global Group Inc. | 67,592 | 67,592 |
| Biogen Inc. | 295,774 | 295,774 |
| Blackbaud Inc Com | 164,296 | 164,296 |
| Booz Allen Hamilton Hldg | 722,179 | 722,179 |
| Borgwarner Inc. Com | 118,520 | 118,520 |
| BP PLC - ADR | 166,663 | 166,663 |
| Brunswick Corp | 471,172 | 471,172 |
| Cadence Design Systems Inc | 713,337 | 713,337 |
| Cannae Holdings Inc. | 243,972 | 243,972 |
| Cardinal Health Inc. | 265,406 | 265,406 |
| Carlisle Cos Inc | 115,911 | 115,911 |
| Caseys Gen Stores Inc. | 440,408 | 440,408 |
| Cass Information Sys. | 532,941 | 532,941 |
| Centene Corp | 293,797 | 293,797 |
| Championx Corp | 264,642 | 264,642 |
| Chesapeake Energy Corp Com | 157,496 | 157,496 |
| Cigna Corp | 293,461 | 293,461 |
| Citigroup Inc | 395,367 | 395,367 |
| Commercial Metals Co | 71,507 | 71,507 |
| Cummins Inc. | 116,670 | 116,670 |
| CVS Health Corp | 317,182 | 317,182 |
| D R Horton Inc Com | 453,356 | 453,356 |
| Davita Inc | 280,756 | 280,756 |
| Deckers Outdoor Corp | 401,726 | 401,726 |
| Dicks Sporting Goods Inc | 439,233 | 439,233 |
| Dillards Inc | 439,978 | 439,978 |
| Discover Financial Services | 398,682 | 398,682 |
| Dover Corp Com | 116,434 | 116,434 |
| Dropbox Inc Cl A | 714,123 | 714,123 |
| Duke Energy Corp New Com | 108,296 | 108,296 |
| Eagle Matls Inc Com | 283,976 | 283,976 |
| Eastman Chem Co Com | 69,430 | 69,430 |
| Edison Intl Com | 113,812 | 113,812 |
| Element Solutions Inc. | 425,313 | 425,313 |
| Elevance Health Inc. | 283,408 | 283,408 |
| Emcor Group Inc Com | 105,129 | 105,129 |
| Emerald Holding Inc Com | 284,887 | 284,887 |
| Emerson Electric Co | 119,521 | 119,521 |
| Enstar Group Limited | 1,011,092 | 1,011,092 |
| Eqt Corp Com | 168,750 | 168,750 |
| Evergy Inc | 107,218 | 107,218 |
| Fidelity National Financial | 403,058 | 403,058 |
| First Advantage Corp | 396,023 | 396,023 |
| First Interstate BancSystem Inc | 428,962 | 428,962 |
| First Merchants Corp Com | 363,384 | 363,384 |
| Firstenergy Corp Com | 108,256 | 108,256 |
| Fleetcor Technologies Inc. | 749,481 | 749,481 |
| Floor & Decor | 329,994 | 329,994 |
| Foot Locker Inc Com | 156,373 | 156,373 |
| Fortinet Inc. Com | 736,541 | 736,541 |
| Franklin Resources Inc | 390,129 | 390,129 |
| Gartner Inc. Com | 692,453 | 692,453 |
| Gates Industrial Corp | 424,595 | 424,595 |
| General Mills Inc. | 274,890 | 274,890 |
| Gentex Corp | 119,306 | 119,306 |
| Genuine Part Co. | 113,847 | 113,847 |
| Goldman Sachs Group Inc | 385,384 | 385,384 |
| Halliburton Co | 161,084 | 161,084 |
| Hartford Finl Svcs Group Inc | 354,877 | 354,877 |
| HCA Healthcare, Inc. | 298,830 | 298,830 |
| Healthequity Inc. | 390,828 | 390,828 |
| Hologic Inc. Com | 287,371 | 287,371 |
| Humana Inc | 251,795 | 251,795 |
| Ingredion Inc | 62,838 | 62,838 |
| International Paper Co | 63,009 | 63,009 |
| Intuit Com | 730,660 | 730,660 |
| Jacobs Solutions Inc. | 107,474 | 107,474 |
| Jazz Pharmaceuticals PLC | 289,542 | 289,542 |
| John Bean Technologies Corp Com | 445,536 | 445,536 |
| Kla Corporation | 722,555 | 722,555 |
| Knight Swift Transn Hldgs Inc Cl A | 114,435 | 114,435 |
| Kroger Co | 285,093 | 285,093 |
| Laboratory Corp Amer Hldgs | 312,296 | 312,296 |
| Lam Resh Corp Com | 754,279 | 754,279 |
| Lear Corp | 114,944 | 114,944 |
| Lennar Corp Cl A | 437,879 | 437,879 |
| Lyondellbasell Industries | 68,552 | 68,552 |
| M D C Hldgs Inc. | 261,608 | 261,608 |
| Marathon Oil Corp | 162,355 | 162,355 |
| Marriott Internat'l | 436,587 | 436,587 |
| Masco Corp | 116,076 | 116,076 |
| Maximus Inc Com | 332,085 | 332,085 |
| McKesson Corp | 279,639 | 279,639 |
| Miller Inds Inc. Tenn | 1,014,621 | 1,014,621 |
| Molina Healthcare Inc. | 290,131 | 290,131 |
| Molson Coors Beverage Company | 289,156 | 289,156 |
| Monarch Casino & Resort Inc. | 586,046 | 586,046 |
| Mueller Inds Inc Com | 120,232 | 120,232 |
| Murphy USA Inc. | 413,966 | 413,966 |
| Netapp Inc Com | 705,368 | 705,368 |
| Nicolet Bankshares Inc. | 480,063 | 480,063 |
| NRG Energy Inc Com New | 112,861 | 112,861 |
| Nucor Corp | 67,353 | 67,353 |
| O Reilly Automotive Inc. | 418,985 | 418,985 |
| Oge Energy Corp Com | 104,231 | 104,231 |
| Onespaworld Holdings Limited Com | 177,589 | 177,589 |
| Oshkosh Truck Corp | 120,660 | 120,660 |
| Ovintiv Inc. | 162,811 | 162,811 |
| Owens Corning Inc | 68,778 | 68,778 |
| Packaging Corp of America | 63,209 | 63,209 |
| Parker Hannifin Corp | 114,714 | 114,714 |
| Paychex Inc. | 670,946 | 670,946 |
| Performance Food Group Co. | 669,510 | 669,510 |
| Pinnacle West Cap Corp | 101,007 | 101,007 |
| Post Hldgs Inc Com | 282,056 | 282,056 |
| PPL Corp Com | 110,866 | 110,866 |
| Public Svc Enterprise Group Inc | 107,012 | 107,012 |
| Pulte Svc Enterprise Group Inc Com | 452,310 | 452,310 |
| Pvh Corp Com | 424,489 | 424,489 |
| Quest Diagnostics Inc. | 302,232 | 302,232 |
| Range Res Corp Com | 168,576 | 168,576 |
| Regions Finl Corp New Com | 392,076 | 392,076 |
| Reliance STL & Alum Co Com | 69,920 | 69,920 |
| Ryder Sys Inc. | 115,750 | 115,750 |
| Schein Henry Inc | 301,855 | 301,855 |
| Shell PLC Spon | 166,737 | 166,737 |
| Skyline Champion Corp | 532,147 | 532,147 |
| Sm Energy Co | 168,160 | 168,160 |
| Snap-On Inc. | 110,048 | 110,048 |
| Sonoco Prods Co | 68,999 | 68,999 |
| Southstate Corp | 443,953 | 443,953 |
| Spirit Aerosystems Hldgs | 257,576 | 257,576 |
| State Str Corp Com | 345,626 | 345,626 |
| Steel Dynamics Inc Com | 66,254 | 66,254 |
| Super Micro Computer Inc Com | 679,665 | 679,665 |
| Synchrony Financial | 384,038 | 384,038 |
| Timken Co Com | 117,019 | 117,019 |
| T-Mobile US Inc | 106,619 | 106,619 |
| Toll Bros Inc Com | 447,136 | 447,136 |
| Totalenergies SE | 166,563 | 166,563 |
| Transdigm Group Inc Com | 728,352 | 728,352 |
| Trimas Corp Com New | 237,975 | 237,975 |
| Trinet Group Inc | 111,675 | 111,675 |
| Trinity Inds Inc | 234,124 | 234,124 |
| Ufp Industries Inc. | 70,559 | 70,559 |
| UGI Corp New Com | 114,242 | 114,242 |
| United Rentals Inc Com | 120,991 | 120,991 |
| Unumprovident Corp | 348,284 | 348,284 |
| Valvoline Inc | 499,814 | 499,814 |
| Verizon Communications | 110,687 | 110,687 |
| Viad Corp Com New | 760,200 | 760,200 |
| Vistra Corp | 109,242 | 109,242 |
| Vontier Corporation Com | 108,694 | 108,694 |
| Webster Finl Corp | 455,723 | 455,723 |
| Wells Fargo & Co | 383,719 | 383,719 |
| Western Un Co Com | 289,775 | 289,775 |
| Westlake Corp | 68,160 | 68,160 |
| Royal Caribbean Cruises LTD | 451,143 | 451,143 |
| Cencora Inc Com | 284,041 | 284,041 |
| Applied Matls Inc Com | 728,343 | 728,343 |
| Autonation Inc Com | 459,100 | 459,100 |
| Boise Cascade Co Del Com | 125,350 | 125,350 |
| Builders Firstsource Inc Com | 71,283 | 71,283 |
| Metlife Inc | 370,328 | 370,328 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Commingled real estate investment fund - alternative investment | FMV | 12,644,454 | 12,644,454 |
| Fidelity Mid Cap Index Fund | FMV | 12,849,911 | 12,849,911 |
| Lazard Emerging Markets Equity | FMV | 15,877,571 | 15,877,571 |
| LLC fund | FMV | 23,900,000 | 23,900,000 |
| Offshore feeder funds - alternative investments | FMV | 9,099,963 | 9,099,963 |
| Real estate investment properties | FMV | 10,697,912 | 10,697,912 |
| Vanguard Developed Markets Index Fund | FMV | 27,517,275 | 27,517,275 |
| Vanguard Growth Index Fund | FMV | 33,804,490 | 33,804,490 |
| Vanguard Russell 2000 Growth Index Fund | FMV | 14,085,762 | 14,085,762 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Software | 22,565 | 22,565 | 0 | |
| Additional software licenses | 2,414 | 2,414 | 0 | |
| Server and computer equipment | 5,014 | 5,014 | 0 | |
| Computers | 2,658 | 2,658 | 0 | |
| Computers | 1,712 | 1,712 | 0 | |
| Phone system | 6,641 | 6,641 | 0 | |
| Computers | 1,504 | 1,504 | 0 | |
| Phones/security | 38,250 | 38,250 | 0 | |
| Furniture | 72,746 | 72,746 | 0 | |
| Board table and chairs | 16,196 | 16,196 | 0 | |
| Alarm system | 4,428 | 4,428 | 0 | |
| Building (finance lease right of use asset) | 891,000 | 538,313 | 352,687 | |
| Server | 7,996 | 7,996 | 0 | |
| Office Furniture | 7,469 | 7,469 | 0 | |
| Computer equipment | 3,041 | 3,041 | 0 | |
| Leasehold improvements | 2,597 | 1,541 | 1,056 | |
| Notebook computers | 6,664 | 6,664 | 0 | |
| Leasehold improvements | 13,708 | 7,659 | 6,049 | |
| Leasehold improvements | 56,167 | 29,895 | 26,272 | |
| Website upgrades | 34,370 | 34,370 | 0 | |
| Carpet | 7,506 | 7,005 | 501 | |
| Automobile | 44,983 | 39,737 | 5,246 | |
| Carrier Indoor/Outdoor Unit | 35,480 | 17,638 | 17,842 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 3,274 | 1,455 | 1,819 |
| Item No. | 1 |
|---|---|
| Lender's Name | Diversified Capital-Virginia LLC |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 510,000 |
| Balance Due | 365,129 |
| Date of Note | 2015-07 |
| Maturity Date | 2025-08 |
| Repayment Terms | 2,958 monthly -1st 12 mo's; then $3,247 monthly; balloon payment at maturity |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | Real estate |
| Purpose of Loan | Finance the purchase of real estate investment property |
| Description of Lender Consideration | N/A |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Jerome D Cook Sr & Barbara T Cook |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 280,000 |
| Balance Due | 65,111 |
| Date of Note | 2015-09 |
| Maturity Date | 2025-09 |
| Repayment Terms | 34,521 annually |
| Interest Rate | 4.000000000000 |
| Security Provided by Borrower | Real estate |
| Purpose of Loan | Finance the purchase of real estate investment property |
| Description of Lender Consideration | N/A |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | Industrial Development Authority of Danville |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 891,000 |
| Balance Due | 455,232 |
| Date of Note | 2011-12 |
| Maturity Date | 2031-11 |
| Repayment Terms | 6,105 monthly |
| Interest Rate | 5.450000000000 |
| Security Provided by Borrower | Building |
| Purpose of Loan | Finance lease (formerly termed capital lease) - building |
| Description of Lender Consideration | N/A |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Accrued int. rec. | 363,747 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Marketing / promotion | 136,713 | 0 | 136,713 | |
| Insurance | 36,719 | 14,121 | 22,598 | |
| Supplies | 8,792 | 0 | 9,889 | |
| Small capital purchases, software licenses | 13,896 | 0 | 13,896 | |
| Bank charges | 694 | 694 | 0 | |
| Postage | 981 | 0 | 981 | |
| Website hosting & maintenance | 3,870 | 0 | 3,870 | |
| Special initiatives (non-fundraising) | 323,505 | 0 | 323,505 | |
| Maintenance & repairs | 10,367 | 8,199 | 2,168 | |
| Telephone | 13,085 | 12,038 | 1,047 | |
| Dues and subscriptions | 62,288 | 57,304 | 4,984 | |
| Miscellaneous | 176,130 | 162,040 | 14,090 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Rental income from investments (non-debt financed) | 210,429 | 210,429 | 210,429 |
| Rental income from investments (debt financed) | 138,221 | 0 | 138,221 |
| Description | Amount |
|---|---|
| Unrealized gain on investments per audited financial statements | 23,618,288 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Def. excise tax | 438,702 | 787,885 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Virginia based LLC | None | 545,000 | 553,385 | 2023-11 | 2024-11 | No payments required until Maturity date | 1200.0000000000 % | Guaranteed in Full by an Individual through an unconditional agreement | Real Estate | none | 553,385 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll & benefit administration fees | 9,204 | 4,326 | 9,161 | |
| Partnership Investment K-1 Expenses | 0 | 1,633 | 0 | |
| Other professional fees | 597,045 | 280,070 | 293,827 | |
| Investment management and advisory fees | 1,519,159 | 1,619,995 | 0 | |
| Property Management expenses | 644,176 | 644,176 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal excise taxes | 168,566 | 0 | 0 | |
| Deferred excise taxes | 349,183 | 0 | 0 |