| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 35,575 | 31,918 | 3,557 |
| Contractor | Explanation |
|---|---|
| HALL CAPITAL PARTNERS LLC | INVESTMENT MANAGEMENT SERVICES |
| PAUL SHOEMAKER INC | CONSULTING SERVICES |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2000-01-01 | 10,408,211 | L | ||||||
| BLDG IMPROVEMENTS | 2021-01-05 | 40,437 | 3,069 | M39 | 1,037 | ||||
| BLDG IMPROVEMENTS | 2021-01-26 | 24,001 | 1,821 | M39 | 615 | ||||
| BLDG IMPROVEMENTS | 2021-10-19 | 20,000 | 1,133 | M39 | 513 | ||||
| BLDG IMPROVEMENTS | 2021-11-01 | 31,663 | 1,726 | M39 | 812 | ||||
| EQUIPMENT | 2021-01-19 | 7,020 | 4,334 | M7 | 767 | ||||
| EQUIPMENT | 2021-02-22 | 9,105 | 5,621 | M7 | 995 | ||||
| EQUIPMENT | 2021-04-12 | 2,202 | 1,279 | M7 | 264 | ||||
| EQUIPMENT | 2021-04-19 | 3,859 | 2,242 | M7 | 462 | ||||
| EQUIPMENT | 2021-05-21 | 31,185 | 18,113 | M7 | 3,733 | ||||
| EQUIPMENT | 2021-07-21 | 802 | 437 | M7 | 104 | ||||
| EQUIPMENT | 2021-08-19 | 1,805 | 982 | M7 | 235 | ||||
| EQUIPMENT | 2021-09-03 | 123,879 | 67,440 | M7 | 16,129 | ||||
| EQUIPMENT | 2021-10-07 | 42,158 | 21,417 | M7 | 5,927 | ||||
| EQUIPMENT | 2021-12-16 | 81,964 | 41,638 | M7 | 11,524 | ||||
| BLDG IMPROVEMENTS | 2022-02-22 | 18,611 | 895 | M39 | 477 | ||||
| EQUIPMENT | 2022-06-09 | 24,892 | 9,653 | M7 | 4,354 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NT #573 - ATTACHMENT B | 1,435,738 | 1,490,613 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NT #325 - SEE ATTACHMENT C | 1,979,605 | 2,739,779 |
| NT #658 - SEE ATTACHMENT D | 2,834,524 | 2,850,610 |
| NT #104 - SEE ATTACHMENT E | 1,269,461 | 1,385,620 |
| NT #356 - SEE ATTACHMENT F | 2,972,581 | 4,589,676 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMANSA FEEDER LTD CLASS G | AT COST | 415,860 | 927,310 |
| CF CANYON BALANCED FUND KY LTD | AT COST | 2,000,000 | 2,851,806 |
| CEVIAN CAPITAL II LLP | AT COST | 1,500,000 | 3,047,960 |
| FARALLON CAPITAL INSTITUTIONAL | AT COST | 3,191,853 | 3,409,392 |
| FORTRESS CREDIT OPP FD V EXPAN | AT COST | 405,722 | 401,647 |
| CF GOLDENTREE SELECT OFFSHORE | AT COST | 1,671,948 | 3,095,560 |
| HCP PRIVATE EQUITY FUND X-A LP | AT COST | 358,367 | 405,076 |
| HCP REAL ESTATE FUND III-A, LP | AT COST | 795,965 | 838,664 |
| OCTAGON INVESTMENTS OFFSHORE F | AT COST | 517,576 | 270,221 |
| PRIME FINANCE LONG DURATION (B | AT COST | 581,247 | 527,043 |
| SSC MCH LONE CASCADE, LP | AT COST | 2,896,950 | 3,603,149 |
| INCLUSIVE CAPITAL PARTNERS SPR | AT COST | 446,306 | 193,067 |
| HCP PRIVATE EQUITY FD XI-A LP | AT COST | 141,369 | 157,806 |
| HCP REAL ESTATE FUND IV-A, LP | AT COST | 306,004 | 315,622 |
| HCP PRIVATE EQUITY FD XII-A LP | AT COST | 2,091 | 2,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 10,408,211 | 10,408,211 | ||
| BLDG IMPROVEMENTS | 40,437 | 4,106 | 36,331 | |
| BLDG IMPROVEMENTS | 24,001 | 2,436 | 21,565 | |
| BLDG IMPROVEMENTS | 20,000 | 1,646 | 18,354 | |
| BLDG IMPROVEMENTS | 31,663 | 2,538 | 29,125 | |
| EQUIPMENT | 7,020 | 5,101 | 1,919 | |
| EQUIPMENT | 9,105 | 6,616 | 2,489 | |
| EQUIPMENT | 2,202 | 1,543 | 659 | |
| EQUIPMENT | 3,859 | 2,704 | 1,155 | |
| EQUIPMENT | 31,185 | 21,846 | 9,339 | |
| EQUIPMENT | 802 | 541 | 261 | |
| EQUIPMENT | 1,805 | 1,217 | 588 | |
| EQUIPMENT | 123,879 | 83,569 | 40,310 | |
| EQUIPMENT | 42,158 | 27,344 | 14,814 | |
| EQUIPMENT | 81,964 | 53,162 | 28,802 | |
| BLDG IMPROVEMENTS | 18,611 | 1,372 | 17,239 | |
| EQUIPMENT | 24,892 | 14,007 | 10,885 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,694 | 3,694 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM BROKER | 13,168 | 40,202 | 40,202 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PARTNERSHIP INVESTMENT EXPENSE | 99,674 | 97,882 | ||
| INSURANCE EXPENSE | 5,671 | 5,671 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | 40,681 | 39,928 | |
| OTHER INCOME | -410 | -410 | |
| Excise Tax Refund | 85,948 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEE | 171,072 | 171,072 | ||
| CUSTODIAN FEE | 15,388 | 15,388 | ||
| CONSULTING FEE | 180,000 | 180,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 13,840 | 13,840 | ||
| EXCISE TAX | 85,948 |