| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT, COMPILATION, TAX COMPLIANCE SERVICES | 66,938 | 15,435 | 50,204 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| PASSTHROUGH CAPITAL GAIN UBTI | PURCHASED | 42,887 | COST | 0 | 42,887 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SOUTHPARK LAND, BUILDINGS, AND IMPROVEMENTS | 6,659,853 | 1,784,734 | 4,875,119 | 5,412,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ARTISAN HIGH INCOME FUND ADVISOR CLASS | FMV | 6,665,932 | 6,665,932 |
| BLACKROCK MULTI-ASSET INCOME PORTFOLIO FD INST CL | FMV | 12,497,093 | 12,497,093 |
| BLACKROCK STRATEGIC INCOME OPPORTUNITIES PORT FUND INSLT CLASS | FMV | 13,619,406 | 13,619,406 |
| COHEN & STEERS INSTITUTIONAL REALTY SHARES | FMV | 9,519,859 | 9,519,859 |
| FIDELITY ADVISOR STOCK SELECTOR SMALL CAP FUND CLASS Z | FMV | 20,772,068 | 20,772,068 |
| JPMORGAN INCOME FUND CLASS I | FMV | 6,446,176 | 6,446,176 |
| VANGUARD TOTAL INTERNATIONAL STOCK INDEX FUND ADMIRAL SHARES | FMV | 19,483,306 | 19,483,306 |
| VANGUARD EQUITY INCOME FUND ADMIRAL SHARES | FMV | 27,622,269 | 27,622,269 |
| VANGUARD INSTITUTIONAL INDEX FUND INSTITUTIONAL SHARES | FMV | 65,358,337 | 65,358,337 |
| VANGUARD MID-CAP INDEX FUND ADMIRAL SHARES | FMV | 25,985,469 | 25,985,469 |
| RESERVOIR CAPITAL INVESTMENT PARTNERS, L.P. | FMV | 881,916 | 881,916 |
| CLIFFWATER CORPORATE LENDING FUND CLASS I | FMV | 5,246,192 | 5,246,192 |
| FIRST TR EXCHANGE - TRADED FD II NASDAQ CYBERSECURITY ETF | FMV | 3,614,175 | 3,614,175 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & OFFICE EQUIPMENT | 68,653 | 68,010 | 643 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL GOVERNANCE AND COUNSEL | 35,288 | 0 | 35,288 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MEMBERSHIP CERTIFICATE | 7,000 | 7,000 | 7,000 |
| NET INVESTMENT IN CHARITABLE DIRECT FINANCING LEASE | 4,335,000 | 3,741,000 | 3,741,000 |
| LAND AND OTHER ASSETS HELD FOR CHARITABLE PURPOSE | 22,574,161 | 22,728,306 | 22,728,306 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND SUBSCRIPTIONS | 16,806 | 3,202 | 13,605 | |
| INSURANCE | 8,911 | 2,228 | 6,683 | |
| OFFICE SUPPLIES | 2,314 | 579 | 1,736 | |
| TELEPHONE | 1,471 | 368 | 1,103 | |
| MISCELLANEOUS | 8,700 | 2,175 | 6,525 | |
| PUBLIC RELATIONS | 307 | 77 | 230 | |
| PASSTHROUGH K-1 EXPENSES | 0 | 29,528 | 0 | |
| SOUTHPARK SHOPPING CENTER - OTHER RENTAL EXPENSES | 172,198 | 172,198 | 0 | |
| YOUNG PROPERTY - OTHER RENTAL EXPENSES | 89 | 89 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 21,000 | 21,000 | 21,000 |
| PASSTHROUGH K-1 INCOME | 17,793 | 17,793 | 17,793 |
| K-1 INCOME NOT ON BOOKS | -17,793 | -17,793 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN (LOSS) ON INVESTMENTS | 21,282,569 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX LIABILITY | 800,238 | 861,036 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 120,766 | 120,766 | 0 | |
| CONSULTING FEES | 462,404 | 0 | 477,433 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 73,027 | 0 | 73,027 | |
| EXCISE TAX EXPENSE | 157,900 | 0 | 0 |