| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL CONSULTATIONS | 31,560 | 31,560 |
| 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 | 4,278 | SL | 27 | 12,835 | 12,835 | 0 | |
| 110 LAFAYETTE-LAND | 140,650 | L | 0 | ||||||
| 200 CYPRESS - ROOF | 2023-04-07 | 10,380 | 283 | SL | 27 | 377 | 377 | 0 | |
| 324 CENTER - BLDG | 2023-02-07 | 123,821 | 4,127 | SL | 27 | 4,503 | 4,503 | 0 | |
| 324 CENTER - LAND | 83,025 | L | 0 | ||||||
| 324 CENTER - HVAC | 2023-04-19 | 5,183 | 141 | SL | 27 | 188 | 188 | 0 | |
| 407 MAPLE - BLDG | 2023-02-07 | 157,841 | 5,261 | SL | 27 | 5,740 | 5,740 | 0 | |
| 407 MAPLE - LAND | 2023-02-07 | 56,700 | L | 0 | |||||
| 144 W CEDAR-BLDG | 2010-09-20 | 54,754 | 25,302 | SL | 27 | 1,991 | 1,991 | 0 | |
| 200 E CYPRESS-BLDG | 2010-12-03 | 163,515 | 77,546 | SL | 27 | 5,946 | 5,946 | 0 | |
| 420 S BROAD - BLDG | 2011-05-13 | 65,837 | 30,224 | SL | 27 | 2,394 | 2,394 | 0 | |
| 422 S BROAD - BLDG | 2011-05-13 | 65,783 | 30,199 | SL | 27 | 2,392 | 2,392 | 0 | |
| 500 E CYPRESS-BLDG | 2020-07-29 | 43,298 | 3,610 | SL | 39 | 1,110 | 1,110 | 0 | |
| 144 W CEDAR - LAND | 2022-04-01 | 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 | 2,799 | SL | 27 | 425 | 425 | 0 | |
| 200 E CYPRESS-APPL | 2018-01-27 | 1,032 | 1,032 | SL | 5 | 0 | |||
| 420 S BROAD-IMPROV | 2011-10-06 | 1,810 | 1,477 | 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 | 54,464 | 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 | 508 | SL | 5 | 0 | |||
| 428/430 BROAD-APPL | 2018-09-24 | 399 | 399 | SL | 5 | 0 | |||
| 412 S BROAD - BLDG | 2015-12-01 | 158,395 | 46,560 | SL | 27 | 5,760 | 5,760 | 0 | |
| 412 S BROAD-IMPROV | 2018-07-11 | 4,996 | 1,001 | SL | 27 | 182 | 182 | 0 | |
| 412 S BROAD - APPL | 2018-04-19 | 350 | 350 | SL | 5 | 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 | 24,485 | 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 | 3,813 | 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 | 357 | 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 | 610 | SL | 27 | 55 | 55 | 0 | |
| 200 E CYPRESS-APPL | 2019-04-02 | 581 | 551 | SL | 5 | 30 | 30 | 0 | |
| 200 E CYPRESS-CARP | 2019-03-05 | 2,360 | 1,629 | SL | 7 | 337 | 337 | 0 | |
| 200 E CYPRESS-CARP | 2021-02-11 | 2,518 | 1,050 | SL | 7 | 360 | 360 | 0 | |
| 200 E CYPRESS-APPL | 2021-12-31 | 313 | 126 | SL | 5 | 63 | 63 | 0 | |
| 200 E CYP-GAS HEAT | 2022-02-16 | 1,568 | 105 | SL | 27 | 57 | 57 | 0 | |
| 422 S BROAD-IMPROV | 2011-10-06 | 1,810 | 1,477 | SL | 15 | 121 | 121 | 0 | |
| 412 S BROAD-APPL | 2019-08-09 | 582 | 513 | SL | 5 | 69 | 69 | 0 | |
| 412 S BROAD-DECK | 2019-10-25 | 1,192 | 179 | SL | 27 | 43 | 43 | 0 | |
| 144 W CEDAR-LD IMP | 2022-04-13 | 4,700 | 548 | SL | 15 | 313 | 313 | 0 | |
| 500 E CYP-WTR HEAT | 2022-05-31 | 372 | 20 | SL | 27 | 14 | 14 | 0 | |
| 412 S BROAD-FIXT | 2023-06-06 | 630 | 74 | SL | 5 | 126 | 126 | 0 | |
| 420 S BROAD-REFRIG | 2023-09-30 | 795 | 40 | SL | 5 | 159 | 159 | 0 | |
| 499 N MILL - BLDG | 2024-04-26 | 174,216 | SL | 27 | 4,223 | 4,223 | 0 | ||
| 499 N MILL - LAND | 2024-04-26 | 136,736 | L | 0 | |||||
| 499 N MILL-IMPROV | 2024-07-09 | 2,500 | SL | 27 | 45 | 45 | 0 | ||
| 322 E LINDEN-BLDG | 2024-01-05 | 654,142 | SL | 27 | 23,787 | 23,787 | 0 | ||
| 322 E LINDEN-LAND | 2024-01-05 | 113,585 | L | 0 | |||||
| 322 E LINDEN-FRIDG | 2024-08-20 | 1,251 | SL | 5 | 83 | 83 | 0 | ||
| 322 E LINDEN-OVEN | 2024-10-31 | 940 | SL | 5 | 31 | 31 | 0 | ||
| 324 CENTER-WASHER | 2024-08-29 | 1,195 | SL | 5 | 80 | 80 | 0 | ||
| 110 LAFAYETTE-IMP | 2024-11-07 | 850 | SL | 27 | 5 | 5 | 0 | ||
| 407 MAPLE - IMPROV | 2024-11-26 | 1,300 | SL | 27 | 4 | 4 | 0 | ||
| 420/422 S BROAD-IM | 2024-02-06 | 1,509 | SL | 27 | 50 | 50 | 0 | ||
| 420/422 S BROAD-IM | 2024-04-04 | 1,400 | SL | 27 | 38 | 38 | 0 | ||
| 428/430 S BROAD-IM | 2024-03-28 | 750 | SL | 27 | 20 | 20 | 0 | ||
| 428/430 S BROAD-IM | 2024-04-04 | 1,800 | SL | 27 | 49 | 49 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BAIRD SHORT TERM BOND FUND INS | 1,046,701 | 1,019,888 |
| CONESTOGA SMALL CAP INST | 220,793 | 322,854 |
| GOLDMAN SACHS GQG PARTNERS INT | 618,197 | 855,763 |
| MFS INTERNATIONAL EQUITY FUND | 835,443 | 888,579 |
| MORGAN STANLEY INTL ADVANTAGE | 862,660 | 923,874 |
| SPDR GOLD SHARES | 570,417 | 774,090 |
| THORNBURG LIMITED TERM INCOME | 1,072,436 | 1,016,060 |
| USQ CORE REAL ESTATE FUND CLAS | 3,038,749 | 3,442,833 |
| VANGUARD 500 INDEX FUND ADM | 2,622,189 | 5,696,316 |
| VANGUARD MID-CAP INDEX FD ADMI | 425,204 | 822,976 |
| VANGUARD SMALL CAP INDEX FD AD | 128,796 | 265,224 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 110 LAFAYETTE-BLDG | 352,957 | 17,113 | 335,844 | |
| 110 LAFAYETTE-LAND | 140,650 | 140,650 | ||
| 200 CYPRESS - ROOF | 10,380 | 660 | 9,720 | |
| 324 CENTER - BLDG | 123,821 | 8,630 | 115,191 | |
| 324 CENTER - LAND | 83,025 | 83,025 | ||
| 324 CENTER - HVAC | 5,183 | 329 | 4,854 | 4,854 |
| 407 MAPLE - BLDG | 157,841 | 11,001 | 146,840 | |
| 407 MAPLE - LAND | 56,700 | 56,700 | ||
| 144 W CEDAR-BLDG | 54,754 | 27,293 | 27,461 | |
| 200 E CYPRESS-BLDG | 163,515 | 83,492 | 80,023 | |
| 420 S BROAD - BLDG | 65,837 | 32,618 | 33,219 | |
| 422 S BROAD - BLDG | 65,783 | 32,591 | 33,192 | |
| 500 E CYPRESS-BLDG | 43,298 | 4,720 | 38,578 | |
| 144 W CEDAR - LAND | 29,881 | 29,881 | ||
| 200 E CYPRESS-LAND | 65,423 | 65,423 | ||
| 420 S BROAD-LAND | 40,963 | 40,963 | ||
| 422 S BROAD - LAND | 41,017 | 41,017 | ||
| 500 E CYPRESS-LAND | 136,759 | 136,759 | ||
| 200 E CYPRESS-CARP | 1,320 | 1,320 | ||
| 200 E CYPRESS-APPL | 666 | 666 | ||
| 200 E CYPRESS-APPL | 132 | 132 | ||
| 200 E CYPRESS-APPL | 370 | 370 | ||
| 200 E CYPRESS-PORC | 11,701 | 3,224 | 8,477 | |
| 200 E CYPRESS-APPL | 1,032 | 1,032 | ||
| 420 S BROAD-IMPROV | 1,810 | 1,598 | 212 | |
| 422 S BROAD - APPL | 543 | 543 | ||
| 428/430 BROAD-BLDG | 156,963 | 60,172 | 96,791 | |
| 428/430 BROAD-APPL | 143 | 143 | ||
| 428/430 BROAD-APPL | 186 | 186 | ||
| 428/430 BROAD-APPL | 508 | 508 | ||
| 428/430 BROAD-APPL | 399 | 399 | ||
| 412 S BROAD - BLDG | 158,395 | 52,320 | 106,075 | |
| 412 S BROAD-IMPROV | 4,996 | 1,183 | 3,813 | |
| 412 S BROAD - APPL | 350 | 350 | ||
| 412 S BROAD - LAND | 65,069 | 65,069 | ||
| 428/430 S BROAD-LD | 61,426 | 61,426 | ||
| 144 W CEDAR-IMPROV | 52,971 | 26,411 | 26,560 | |
| 144 W CEDAR - FURN | 583 | 583 | ||
| 144 W CEDAR - APPL | 3,344 | 3,344 | ||
| 144 W CEDAR-LD IMP | 4,500 | 4,113 | 387 | |
| 144 W CEDAR-FL IMP | 1,203 | 1,203 | ||
| 144 W CEDAR-IMPROV | 2,300 | 441 | 1,859 | |
| 200 E CYPRESS-APPL | 366 | 366 | ||
| 200 E CYPRESS-APPL | 596 | 596 | ||
| 200 E CYPRESS-CARP | 2,000 | 2,000 | ||
| 200 E CYPRESS-DOOR | 138 | 138 | ||
| 200 E CYPRESS-GAS | 1,500 | 665 | 835 | |
| 200 E CYPRESS-APPL | 581 | 581 | ||
| 200 E CYPRESS-CARP | 2,360 | 1,966 | 394 | |
| 200 E CYPRESS-CARP | 2,518 | 1,410 | 1,108 | |
| 200 E CYPRESS-APPL | 313 | 189 | 124 | |
| 200 E CYP-GAS HEAT | 1,568 | 162 | 1,406 | |
| 422 S BROAD-IMPROV | 1,810 | 1,598 | 212 | |
| 412 S BROAD-APPL | 582 | 582 | ||
| 412 S BROAD-DECK | 1,192 | 222 | 970 | |
| 144 W CEDAR-LD IMP | 4,700 | 861 | 3,839 | |
| 500 E CYP-WTR HEAT | 372 | 34 | 338 | |
| 412 S BROAD-FIXT | 630 | 200 | 430 | |
| 420 S BROAD-REFRIG | 795 | 199 | 596 | |
| 499 N MILL - BLDG | 174,216 | 4,223 | 169,993 | |
| 499 N MILL - LAND | 136,736 | 136,736 | ||
| 499 N MILL-IMPROV | 2,500 | 45 | 2,455 | |
| 322 E LINDEN-BLDG | 654,142 | 23,787 | 630,355 | |
| 322 E LINDEN-LAND | 113,585 | 113,585 | ||
| 322 E LINDEN-FRIDG | 1,251 | 83 | 1,168 | |
| 322 E LINDEN-OVEN | 940 | 31 | 909 | |
| 324 CENTER-WASHER | 1,195 | 80 | 1,115 | |
| 110 LAFAYETTE-IMP | 850 | 5 | 845 | |
| 407 MAPLE - IMPROV | 1,300 | 4 | 1,296 | |
| 420/422 S BROAD-IM | 1,509 | 50 | 1,459 | |
| 420/422 S BROAD-IM | 1,400 | 38 | 1,362 | |
| 428/430 S BROAD-IM | 750 | 20 | 730 | |
| 428/430 S BROAD-IM | 1,800 | 49 | 1,751 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CHATHAM FINANCIAL | 10,410,000 | 10,410,000 | |
| LEGACY VENTURE X LLC | 664,137 | 791,709 | |
| LEGACY VENTURES VIII, LLC | 799,272 | 1,855,509 | |
| LEGACY VENTURES XI LLC | 454,464 | 476,313 | |
| MISSIONOG PARALLEL FD II, LP | 255,769 | 444,249 | |
| MISSIONOG PARALLEL FUND III, L | 216,133 | 236,010 | |
| OSAGE UNIVERSITY PARTNERS II, | 595,061 | 610,705 | |
| SEAMARK FUND LP | 545,740 | 7,123 | |
| SOVEREIGN'S CAPITAL II, LP | 157,156 | 703,201 | |
| US FARMING REALTY TRUST II, LP | 0 | 41,747 | |
| STERLING HEDRICK INVSTMENT LLC | 185,003 | 185,003 | |
| RED FEATHER PARTNERS INV | 58,720 | 58,720 | |
| IT'S FUN TO STAY AT THE INV | 13,981 | 13,981 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL CONSULTATIONS | 601 | 601 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PRI - DEFY VENTURES INC | 245,587 | 245,587 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 27,006 | 27,006 | ||
| Bank Charges | 567 | 567 | ||
| K-1 Exp LEGACY VENTURE X LLC | 29,844 | 29,843 | ||
| K-1 Exp LEGACY VENTURES VIII, | 29,300 | 29,297 | ||
| K-1 Exp LEGACY VENTURES XI LLC | 26,177 | 26,177 | ||
| K-1 Exp MISSIONOG PARALLEL FD | 8,172 | 8,172 | ||
| K-1 Exp MISSIONOG PARALLEL FUN | 11,438 | 10,882 | ||
| K-1 Exp OSAGE UNIVERSITY PARTN | 10,326 | 10,320 | ||
| K-1 Exp SEAMARK FUND LP | 19,225 | 19,225 | ||
| K-1 Exp SOVEREIGN'S CAPITAL II | 11,550 | 11,550 | ||
| K-1 Exp US FARMING REALTY TRUS | 87 | |||
| K-1 EXP STERLING HEDRICK INV L | 653 | |||
| K-1 EXP RED FEATHER PARTNERS I | 215 | 127 | ||
| STATE OR LOCAL FILING FEES | 25 | 25 | ||
| PROPERTY MAINTENANCE & MGMT | 173,847 | 173,847 | ||
| DUES & LICENSES | 133 | 131 | 2 | |
| SUPPLIES | 666 | 86 | 580 | |
| POSTAGE & DELIVERY | 17 | 16 | 1 | |
| YOUTH MENTORSHP/INTERNSHP FEES | 2,468 | 2,468 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss LEGACY VENTURE X LLC | 4,611 | 3,429 | |
| K-1 Inc/Loss LEGACY VENTURES VIII, LLC | 5,236 | 5,068 | |
| K-1 Inc/Loss LEGACY VENTURES XI LLC | 3,699 | 3,696 | |
| K-1 Inc/Loss MISSIONOG PARALLEL FD II, LP | 2,960 | 2,960 | |
| K-1 Inc/Loss MISSIONOG PARALLEL FUND III, LP | 153 | 146 | |
| K-1 Inc/Loss OSAGE UNIVERSITY PARTNERS II, LP | 796 | 796 | |
| K-1 Inc/Loss SEAMARK FUND LP | 58 | 58 | |
| K-1 Inc/Loss SOVEREIGN'S CAPITAL II, LP | 822 | 822 | |
| K-1 Inc/Loss US FARMING REALTY TRUST II, LP | 11,161 | 11,487 | |
| K-1 Inc/Loss STERLING HEDRICK INV | 1,898 | 1,898 | |
| K-1 Inc/Loss RED FEATHER PARTNERS INV | 3,213 | 3,213 | |
| K-1 Inc/Loss IT'S FUN TO STAY AT THE INV | -148 | -148 | |
| Interest Income from PRIs | 7,055 | 7,055 | 7,055 |
| Interest Income from Notes | 304,919 | 304,919 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 17,519 |
| 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 | 412,798 | 2023-05 | 2027-06 | MONTHLY PRINCIPAL AND INTEREST | 9 % | LIEN ON PREMESIS/ASSIGNMT OF CONSTRUCTN CONTRACTS | CONSTRUCTION PROJECT | |||
| CHATHAM FINANCIAL | 4,818,720 | 3,854,976 | 2023-12 | 2028-12 | ANNUAL PRINCIPAL AND INTEREST | 625 % | UNDERLYING SHARES | STOCK REDEMPTION PROCEEDS | |||
| CHATHAM FINANCIAL | 13,780,000 | 13,780,000 | 2024-12 | 2029-12 | ANNUAL PRINCIPAL AND INTEREST | 657 % | UNDERLYING SHARES | STOCK REDEMPTION PROCEEDS | |||
| CHATHAM FINANCIAL | 7,759,520 | 7,759,520 | 2024-06 | 2029-06 | ANNUAL PRINCIPAL AND INTEREST | 616 % | UNDERLYING SHARES | STOCK REDEMPTION PROCEEDS |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 40,559 | 40,559 | ||
| CONSULTING SERVICES | 562,220 | 2,575 | 559,645 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 19,300 | |||
| FOREIGN TAX PAID | 4,955 | 4,955 |