| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX SERVICES | 158,868 | 93,732 | 65,136 |
| Person Name | Explanation |
|---|---|
| GUY GRAVETT | GUY GRAVETT IS ASSOCIATED WITH THE FIRM OF FARMS & ACREAGE INC. DURING 2024, COMMISSIONS OF $428,860 WERE PAID ON BEHALF OF THE FOUNDATION BY A SETTLEMENT COMPANY. FEES CHARGED ARE CONSIDERED COMMENSURATE WITH THE SERVICES PROVIDED. |
| Contractor | Explanation |
|---|---|
| TRUIST INVESTMENT SERVICES | FEES CHARGED ARE COMMENSURATE WITH THE SERVICES PROVIDED. |
| DEWBERRY ENGINEERS INC | FEES CHARGED ARE COMMENSURATE WITH THE SERVICES PROVIDED. CERTAIN COSTS ARE CAPITALIZED TO LAND. |
| RAYMOND JAMES | FEES CHARGED ARE COMMENSURATE WITH THE SERVICES PROVIDED. |
| ODIN FELDMAN PITTLEMAN | FEES CHARGED ARE COMMENSURATE WITH THE SERVICES PROVIDED. CERTAIN COSTS ARE CAPITALIZED TO LAND. |
| PHILLIP C CLARK ELECTRICAL CONTRAC | FEES CHARGED ARE COMMENSURATE WITH THE SERVICES PROVIDED. CERTAIN COSTS ARE CAPITALIZED TO LAND. |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| PAVILLION | 2015-07-10 | 90,407 | 19,703 | SL | 39 | 2,318 | |||
| FENCE | 2015-08-24 | 26,800 | 14,892 | SL | 15 | 1,787 | |||
| ROAD ENTRANCE | 2015-04-10 | 24,580 | 14,341 | SL | 15 | 1,639 | |||
| CUSTOM WEBSITE | 2019-06-26 | 22,710 | 22,710 | SL | 3 | ||||
| MACBOOK & PERIPHER | 2019-11-01 | 11,341 | 9,450 | SL | 5 | 1,891 | |||
| COPIER | 2019-11-20 | 22,857 | 18,665 | SL | 5 | 4,127 | |||
| OFFICE FURNITURE | 2020-01-20 | 200,041 | 111,927 | SL | 7 | 28,577 | |||
| 9 APPLE MACBOOK PR | 2020-03-31 | 11,338 | 8,505 | SL | 5 | 2,268 | |||
| VIBE BOARD | 2020-05-06 | 3,029 | 2,222 | SL | 5 | 606 | |||
| UCAAS IMPLEMENT. | 2020-05-11 | 9,450 | 6,930 | SL | 5 | 1,890 | |||
| ARCHITECTURAL FEES | 2020-01-20 | 34,733 | 13,603 | SL | 10 | 3,473 | |||
| CABLING COSTS | 2020-01-20 | 22,170 | 8,683 | SL | 10 | 2,217 | |||
| CARPET-NEW OFFICE | 2020-01-20 | 16,132 | 9,028 | SL | 7 | 2,305 | |||
| MACBOOK 16" | 2021-03-09 | 2,543 | 1,442 | SL | 5 | 509 | |||
| CANON COPIER | 2024-10-07 | 19,066 | SL | 5 | 953 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE THE ATTACHED INVESTMENT | ||
| SUMMARY SCHEDULE | 1,401,903 | 1,401,903 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE THE ATTACHED INVESTMENT | ||
| SUMMARY SCHEDULE | 85,061,664 | 85,061,664 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE THE ATTACHED INVESTMENT | FMV | ||
| SUMMARY SCHEDULE: | FMV | ||
| PREFERRED STOCK | FMV | 5,074,003 | 5,074,003 |
| MUTUAL FUNDS | FMV | 3,494,362 | 3,494,362 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PAVILLION | 90,407 | 22,021 | 68,386 | |
| FENCE | 26,800 | 16,679 | 10,121 | |
| ROAD ENTRANCE | 24,580 | 15,980 | 8,600 | |
| CUSTOM WEBSITE | 22,710 | 22,710 | ||
| MACBOOK & PERIPHER | 11,341 | 11,341 | ||
| COPIER | ||||
| OFFICE FURNITURE | 200,041 | 140,504 | 59,537 | |
| 9 APPLE MACBOOK PR | 11,338 | 10,773 | 565 | |
| VIBE BOARD | 3,029 | 2,828 | 201 | |
| UCAAS IMPLEMENT. | 9,450 | 8,820 | 630 | |
| ARCHITECTURAL FEES | 34,733 | 17,076 | 17,657 | |
| CABLING COSTS | 22,170 | 10,900 | 11,270 | |
| CARPET-NEW OFFICE | 16,132 | 11,333 | 4,799 | |
| MACBOOK 16" | 2,543 | 1,951 | 592 | |
| CANON COPIER | 19,066 | 953 | 18,113 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 42,380 | 38,465 | 3,915 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 16,667 | 16,667 | 16,667 |
| DUE FROM BROKERS | 101,467 | 78,862 | 78,862 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO UNREALIZED LOSS ON LAND | 0 |
| RESULTING FROM ADDITIONAL CAPITALIZED | 0 |
| COSTS | 8,172,669 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 76,847 | 44,571 | 32,276 | |
| MEMBERSHIPS & SUBSCRIPTIONS | 13,979 | 8,108 | 5,871 | |
| PAYROLL SERVICE FEES | 18,939 | 10,985 | 7,954 | |
| INSURANCE | 68,205 | 40,241 | 27,964 | |
| PROPERTY MANAGEMENT-BOY SCOUTS | 20,143 | 20,143 | ||
| REAL ESTATE LAND MAINT. | 68,288 | 39,607 | 28,681 | |
| DEPRECIATION | 26,247 | 26,247 | ||
| CMS PROGRAM START UP EXPENSE | 324,101 | 324,101 | ||
| TELEPHONE AND INTERNET | 36,499 | 21,170 | 15,329 | |
| EDUCATION EXPENSE | 19,381 | 11,241 | 8,140 | |
| SPONSORSHIP-NOT DEDUCTIBLE | 26,675 | |||
| PENALTIES | 2,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 7,912,121 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL WITHHOLDINGS | 1,472 | 2,485 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| LOUDOUN CITIZENS FOR SOCIAL JUSTICE INC | NONE | 1,612,600 | 1,612,600 | 2024-04 | 2029-04 | INTEREST ONLY PAID QUARTERLY; BALLOON PAYMENT 4/29 | 6 % | DEED OF TRUST | PURCHASE OF LAND AND CONSTRUCTION OF BUILDING |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 719,826 | 719,826 | ||
| TEMPORARY STAFFING CONTRACTOR | 49,617 | 28,778 | 20,839 | |
| ADVISORY COMMITTEE | 5,000 | 2,900 | 2,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 2,160,072 | 1,647,127 | 512,945 | |
| PAYROLL TAXES | 120,966 | 65,599 | 55,367 | |
| FOREIGN TAXES | 2,530 | 2,530 | ||
| FEDERAL EXCISE TAXES | 225,000 |