| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL CONSULTATIONS | 31,540 | 31,540 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 110 LAFAYETTE-BLDG | 2023-09-07 | 352,957 | SL | 27 | 4,278 | 4,278 | 0 | ||
| 110 LAFAYETTE-LAND | 2023-09-07 | 140,650 | L | 0 | |||||
| 200 CYPRESS - ROOF | 2023-03-29 | 10,380 | SL | 27 | 283 | 283 | 0 | ||
| 324 CENTER - BLDG | 2023-02-07 | 123,821 | SL | 27 | 4,127 | 4,127 | 0 | ||
| 324 CENTER - LAND | 2023-02-07 | 83,025 | L | 0 | |||||
| 324 CENTER - HVAC | 2023-03-31 | 5,183 | SL | 27 | 141 | 141 | 0 | ||
| 407 MAPLE - BLDG | 2023-02-07 | 157,841 | SL | 27 | 5,261 | 5,261 | 0 | ||
| 407 MAPLE - LAND | 2023-02-07 | 56,700 | L | 0 | |||||
| 144 W CEDAR-BLDG | 2011-04-01 | 54,754 | 23,311 | SL | 27 | 1,991 | 1,991 | 0 | |
| 200 E CYPRESS-BLDG | 2010-12-02 | 163,515 | 71,600 | SL | 27 | 5,946 | 5,946 | 0 | |
| 420 S BROAD-BLDG | 2011-05-13 | 65,837 | 27,830 | SL | 27 | 2,394 | 2,394 | 0 | |
| 422 S BROAD-BLDG | 65,783 | 27,807 | SL | 27 | 2,392 | 2,392 | 0 | ||
| 500 E CYPRESS-BLDG | 2020-10-08 | 43,298 | 2,500 | SL | 39 | 1,110 | 1,110 | 0 | |
| 144 W CEDAR-LAND | 2011-04-01 | 29,881 | L | 0 | |||||
| 200 E CYPRESS-LAND | 2010-12-03 | 65,423 | L | 0 | |||||
| 420 S BROAD-LAND | 2015-12-01 | 40,963 | L | 0 | |||||
| 422 S BROAD-LAND | 2011-05-13 | 41,017 | L | 0 | |||||
| 500 E CYPRESS-LAND | 2020-10-08 | 136,759 | L | 0 | |||||
| 200 E CYPRESS-CARP | 2013-12-20 | 1,320 | 1,320 | SL | 7 | 0 | |||
| 200 E CYPRESS-APPL | 2015-06-18 | 666 | 666 | SL | 5 | 0 | |||
| 200 E CYPRESS-APPL | 2015-07-24 | 132 | 132 | SL | 5 | 0 | |||
| 200 E CYPRESS-APPL | 2016-03-29 | 370 | 370 | SL | 5 | 0 | |||
| 200 E CYPRESS-PORC | 2017-05-23 | 11,701 | 2,374 | SL | 27 | 425 | 425 | 0 | |
| 200 E CYPRESS-APPL | 2018-01-27 | 1,032 | 1,013 | SL | 5 | 19 | 19 | 0 | |
| 420 S BROAD-IMPROV | 2011-10-06 | 1,810 | 1,356 | SL | 15 | 121 | 121 | 0 | |
| 422 S BROAD-APPL | 2011-10-27 | 543 | 543 | SL | 5 | 0 | |||
| 428/430 BROAD BLDG | 2014-06-05 | 156,963 | 48,756 | SL | 27 | 5,708 | 5,708 | 0 | |
| 428/430 BROAD-APPL | 2015-07-24 | 143 | 143 | SL | 5 | 0 | |||
| 428/430 BROAD-APPL | 2016-03-25 | 186 | 186 | SL | 5 | 0 | |||
| 428/430 BROAD-APPL | 2018-07-24 | 508 | 450 | SL | 5 | 58 | 58 | 0 | |
| 428/430 BROAD-APPL | 2018-09-24 | 399 | 340 | SL | 5 | 59 | 59 | 0 | |
| 412 S BROAD-BLDG | 2015-12-01 | 158,395 | 40,800 | SL | 27 | 5,760 | 5,760 | 0 | |
| 412 S BROAD-IMPROV | 2018-07-11 | 4,996 | 819 | SL | 27 | 182 | 182 | 0 | |
| 412 S BROAD-APPL | 2018-04-19 | 350 | 327 | SL | 5 | 23 | 23 | 0 | |
| 412 S BROAD-LAND | 2015-12-01 | 65,069 | L | 0 | |||||
| 428/430 S BROAD-LD | 2014-06-25 | 61,426 | L | 0 | |||||
| 144 W CEDAR-IMPROV | 2011-04-01 | 52,971 | 22,559 | SL | 27 | 1,926 | 1,926 | 0 | |
| 144 W CEDAR-FURN | 2011-04-01 | 583 | 583 | SL | 5 | 0 | |||
| 144 W CEDAR-APPL | 2011-04-01 | 3,344 | 3,344 | SL | 5 | 0 | |||
| 144 W CEDAR-LD IMP | 2011-04-01 | 4,500 | 3,513 | SL | 15 | 300 | 300 | 0 | |
| 144 W CEDAR-FL IMP | 2011-04-01 | 1,203 | 1,203 | SL | 7 | 0 | |||
| 144 W CEDAR-IMPROV | 2019-10-02 | 2,300 | 273 | SL | 27 | 84 | 84 | 0 | |
| 200 E CYPRESS-APPL | 2010-12-03 | 366 | 366 | SL | 5 | 0 | |||
| 200 E CYPRESS-APPL | 2012-05-09 | 596 | 596 | SL | 7 | 0 | |||
| 200 E CYPRESS-CARP | 2012-06-11 | 2,000 | 2,000 | SL | 7 | 0 | |||
| 200 E CYPRESS-DOOR | 2012-11-07 | 138 | 138 | SL | 7 | 0 | |||
| 200 E CYPRESS-GAS | 2012-11-27 | 1,500 | 555 | SL | 27 | 55 | 55 | 0 | |
| 200 E CYPRESS-APPL | 2019-04-02 | 581 | 435 | SL | 5 | 116 | 116 | 0 | |
| 200 E CYPRESS-CARP | 2019-03-05 | 2,360 | 1,292 | SL | 7 | 337 | 337 | 0 | |
| 200 E CYPRESS-CARP | 2021-02-11 | 2,518 | 690 | SL | 7 | 360 | 360 | 0 | |
| 200 E CYPRESS-APPL | 2021-12-31 | 313 | 63 | SL | 5 | 63 | 63 | 0 | |
| 200 E CYP-GAS HEAT | 2022-02-16 | 1,568 | 48 | SL | 27 | 57 | 57 | 0 | |
| 422 S BROAD-IMPROV | 2011-10-06 | 1,810 | 1,356 | SL | 15 | 121 | 121 | 0 | |
| 412 S BROAD-APPL | 2019-08-09 | 582 | 397 | SL | 5 | 116 | 116 | 0 | |
| 412 S BROAD-DECK | 2019-10-25 | 1,192 | 136 | SL | 27 | 43 | 43 | 0 | |
| 144 W CEDAR-LD IMP | 2022-04-13 | 4,700 | 235 | SL | 15 | 313 | 313 | 0 | |
| 500 E CYP-WTR HEAT | 2022-05-31 | 372 | 6 | SL | 27 | 14 | 14 | 0 | |
| 412 S BROAD-FIXT | 2023-06-06 | 630 | SL | 5 | 74 | 74 | 0 | ||
| 420 S BROAD-REFRIG | 2023-09-30 | 795 | SL | 5 | 40 | 40 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BAIRD SHORT TERM BOND FUND INS | 696,671 | 664,327 |
| CONESTOGA SMALL CAP INST | 220,793 | 296,294 |
| GOLDMAN SACHS GQG PARTNERS INT | 683,029 | 947,557 |
| MFS INTERNATIONAL EQUITY FUND | 900,000 | 932,872 |
| MORGAN STANLEY INTL ADVANTAGE | 952,087 | 947,731 |
| SPDR GOLD SHARES | 570,417 | 611,170 |
| THORNBURG LIMITED TERM INCOME | 722,436 | 662,724 |
| USQ CORE REAL ESTATE FUND CLAS | 3,130,130 | 3,742,412 |
| VANGUARD 500 INDEX FUND ADM | 3,111,491 | 5,425,429 |
| VANGUARD MID-CAP INDEX FD ADMI | 482,282 | 789,537 |
| VANGUARD SMALL CAP INDEX FD AD | 128,796 | 235,353 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 110 LAFAYETTE-BLDG | 352,957 | 4,278 | 348,679 | 352,957 |
| 110 LAFAYETTE-LAND | 140,650 | 140,650 | 140,650 | |
| 200 CYPRESS - ROOF | 10,380 | 283 | 10,097 | 10,380 |
| 324 CENTER - BLDG | 123,821 | 4,127 | 119,694 | 123,821 |
| 324 CENTER - LAND | 83,025 | 83,025 | 83,025 | |
| 324 CENTER - HVAC | 5,183 | 141 | 5,042 | 5,183 |
| 407 MAPLE - BLDG | 157,841 | 5,261 | 152,580 | 157,841 |
| 407 MAPLE - LAND | 56,700 | 56,700 | 56,700 | |
| 144 W CEDAR-BLDG | 54,754 | 25,302 | 29,452 | 54,754 |
| 200 E CYPRESS-BLDG | 163,515 | 77,546 | 85,969 | 163,515 |
| 420 S BROAD-BLDG | 65,837 | 30,224 | 35,613 | 65,000 |
| 422 S BROAD-BLDG | 65,783 | 30,199 | 35,584 | 65,000 |
| 500 E CYPRESS-BLDG | 43,298 | 3,610 | 39,688 | 43,298 |
| 144 W CEDAR-LAND | 29,881 | 29,881 | 29,881 | |
| 200 E CYPRESS-LAND | 65,423 | 65,423 | 65,423 | |
| 420 S BROAD-LAND | 40,963 | 40,963 | 40,963 | |
| 422 S BROAD-LAND | 41,017 | 41,017 | 41,017 | |
| 500 E CYPRESS-LAND | 136,759 | 136,759 | 136,759 | |
| 200 E CYPRESS-CARP | 1,320 | 1,320 | 1,320 | |
| 200 E CYPRESS-APPL | 666 | 666 | 666 | |
| 200 E CYPRESS-APPL | 132 | 132 | 132 | |
| 200 E CYPRESS-APPL | 370 | 370 | 370 | |
| 200 E CYPRESS-PORC | 11,701 | 2,799 | 8,902 | 11,701 |
| 200 E CYPRESS-APPL | 1,032 | 1,032 | 1,032 | |
| 420 S BROAD-IMPROV | 1,810 | 1,477 | 333 | 1,810 |
| 422 S BROAD-APPL | 543 | 543 | 543 | |
| 428/430 BROAD BLDG | 156,963 | 54,464 | 102,499 | 156,963 |
| 428/430 BROAD-APPL | 143 | 143 | 143 | |
| 428/430 BROAD-APPL | 186 | 186 | 186 | |
| 428/430 BROAD-APPL | 508 | 508 | 508 | |
| 428/430 BROAD-APPL | 399 | 399 | 399 | |
| 412 S BROAD-BLDG | 158,395 | 46,560 | 111,835 | 158,395 |
| 412 S BROAD-IMPROV | 4,996 | 1,001 | 3,995 | 4,996 |
| 412 S BROAD-APPL | 350 | 350 | 350 | |
| 412 S BROAD-LAND | 65,069 | 65,069 | 65,069 | |
| 428/430 S BROAD-LD | 61,426 | 61,426 | 61,426 | |
| 144 W CEDAR-IMPROV | 52,971 | 24,485 | 28,486 | 52,971 |
| 144 W CEDAR-FURN | 583 | 583 | 583 | |
| 144 W CEDAR-APPL | 3,344 | 3,344 | 3,344 | |
| 144 W CEDAR-LD IMP | 4,500 | 3,813 | 687 | 4,500 |
| 144 W CEDAR-FL IMP | 1,203 | 1,203 | 1,203 | |
| 144 W CEDAR-IMPROV | 2,300 | 357 | 1,943 | 2,300 |
| 200 E CYPRESS-APPL | 366 | 366 | 366 | |
| 200 E CYPRESS-APPL | 596 | 596 | 596 | |
| 200 E CYPRESS-CARP | 2,000 | 2,000 | 2,000 | |
| 200 E CYPRESS-DOOR | 138 | 138 | 138 | |
| 200 E CYPRESS-GAS | 1,500 | 610 | 890 | 1,500 |
| 200 E CYPRESS-APPL | 581 | 551 | 30 | 581 |
| 200 E CYPRESS-CARP | 2,360 | 1,629 | 731 | 2,360 |
| 200 E CYPRESS-CARP | 2,518 | 1,050 | 1,468 | 2,518 |
| 200 E CYPRESS-APPL | 313 | 126 | 187 | 313 |
| 200 E CYP-GAS HEAT | 1,568 | 105 | 1,463 | 1,568 |
| 422 S BROAD-IMPROV | 1,810 | 1,477 | 333 | 1,810 |
| 412 S BROAD-APPL | 582 | 513 | 69 | 582 |
| 412 S BROAD-DECK | 1,192 | 179 | 1,013 | 1,192 |
| 144 W CEDAR-LD IMP | 4,700 | 548 | 4,152 | 4,700 |
| 500 E CYP-WTR HEAT | 372 | 20 | 352 | 372 |
| 412 S BROAD-FIXT | 630 | 74 | 556 | 630 |
| 420 S BROAD-REFRIG | 795 | 40 | 755 | 795 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LEGACY VENTURE X LLC | 536,177 | 561,572 | |
| LEGACY VENTURES VIII, LLC | 851,291 | 1,859,068 | |
| LEGACY VENTURES XI LLC | 135,305 | 139,279 | |
| MISSIONOG PARALLEL FD II, LP | 367,355 | 622,600 | |
| MISSIONOG PARALLEL FUND III, L | 140,916 | 137,883 | |
| OSAGE UNIVERSITY PARTNERS II, | 699,026 | 690,654 | |
| SEAMARK FUND LP | 988,857 | 114,417 | |
| SOVEREIGN'S CAPITAL II, LP | 166,312 | 761,506 | |
| US FARMING REALTY TRUST II, LP | 106,209 | 279,822 | |
| CHATHAM FINANCIAL - CL C | 7,378,080 | 7,378,080 | |
| RED FEATHER PARTNERS INV LLC | 55,722 | 55,722 | |
| STERLING HEDRICK INVESTMT LLC | 183,758 | 183,758 | |
| IT'S FUN TO STAY AT THE INV LL | 14,129 | 14,129 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PRI LOAN - DEFY VENTURES INC | 306,439 | 306,439 | |
| DEPOSIT ON REAL ESTATE PURCH | 15,000 | 15,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 16,365 | 16,365 | ||
| Bank Charges | 198 | 198 | ||
| K-1 Exp LEGACY VENTURE X LLC | 30,302 | 30,299 | ||
| K-1 Exp LEGACY VENTURES VIII, | 30,834 | 30,832 | ||
| K-1 Exp LEGACY VENTURES XI LLC | 20,553 | 20,551 | ||
| K-1 Exp MISSIONOG PARALLEL FD | 8,474 | 8,474 | ||
| K-1 Exp MISSIONOG PARALLEL FUN | 11,636 | 11,636 | ||
| K-1 Exp OSAGE UNIVERSITY PARTN | 13,228 | 13,222 | ||
| K-1 Exp SEAMARK FUND LP | 24,831 | 24,831 | ||
| K-1 Exp SOVEREIGN'S CAPITAL II | 11,458 | 11,457 | ||
| K-1 Exp US FARMING REALTY TRUS | 191 | 191 | ||
| K-1 EXP RED FEATHER PTNRS INV | 70 | 70 | ||
| K-1 EXP STERLING HEDRICK INV | 801 | 801 | ||
| K-1 EXP IT'S FUN TO STAY AT TH | 29 | 29 | ||
| STATE OR LOCAL FILING FEES | 25 | 25 | ||
| PROPERTY MAINTENANCE & MGMT | 116,692 | 116,692 | ||
| DUES & LICENSES | 1,177 | 987 | 190 | |
| SUPPLIES | 466 | 466 | ||
| COMPUTER & IT COSTS | 539 | 539 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss LEGACY VENTURE X LLC | 3,322 | 2,663 | |
| K-1 Inc/Loss LEGACY VENTURES VIII, LLC | 3,404 | 3,188 | |
| K-1 Inc/Loss LEGACY VENTURES XI LLC | 1,688 | 1,688 | |
| K-1 Inc/Loss MISSIONOG PARALLEL FD II, LP | 1,468 | 1,468 | |
| K-1 Inc/Loss OSAGE UNIVERSITY PARTNERS II, LP | 1,503 | 1,048 | |
| K-1 Inc/Loss SEAMARK FUND LP | 1 | 1 | |
| K-1 Inc/Loss SOVEREIGN'S CAPITAL II, LP | 478 | 818 | |
| K-1 Inc/Loss US FARMING REALTY TRUST II, LP | -3,190 | -9,333 | |
| K-1 Inc/Loss USFRT KINSTON PARTNERS LP | -1,046 | -1,081 | |
| K-1 Inc/Loss RED FEATHER PTNRS INV | 2,584 | 2,584 | |
| K-1 Inc/Loss STERLING HEDRICK INV | 1,798 | 1,798 | |
| Interest Income from PRIs | 4,955 | 4,955 | 4,955 |
| Interest Income from new Ptshp Inv | 128 | 128 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 15,519 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 120 MARSHALL LLC | 418,315 | 418,315 | 2023-05 | 2027-06 | MONTHLY PRINCIPAL AND INTEREST | 9 % | LIEN ON PREMESIS/ASSIGNMT OF CONSTRUCTN CONTRACTS | CONSTRUCTION PROJECT | |||
| CHATHAM FINANCIAL | 4,818,720 | 2023-12 | 2028-12 | ANNUAL PRINCIPAL AND INTEREST | 625 % | UNDERLYING SHARES | STOCK REDEMPTION PROCEEDS |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 41,206 | 41,206 | ||
| PHILANTHROPIC CONSULTING SVCS | 274,125 | 274,125 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2023 | 4,300 | |||
| 990-PF Extension for 2022 | 20,600 | |||
| FOREIGN TAX PAID | 5,775 | 5,775 |