| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 34,818 | 0 | 29,405 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD INTM TERM INV G ADM | 672,882 | 672,882 |
| VANGUARD SHORT TERM INVT GRADE ADM | 452,628 | 452,628 |
| VANGUARD TOTAL BOND MARKET INDEX ADM | 1,122,752 | 1,122,752 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD FTSE ALL WORLD EX US SMALL CAP INDEX FUND SHARES | 645,782 | 645,782 |
| VANGUARD INTERNATIONAL VALUE #46 | 428,978 | 428,978 |
| VANGUARD MID CAP INDEX ADM | 966,550 | 966,550 |
| VANGUARD MIDCAP VALUE INDEX ADMIRAL | 713,415 | 713,415 |
| VANGUARD SMALL CAP INDEX FUND | 489,968 | 489,968 |
| VANGUARD SMALL CAP VALUE INDEX FUND | 721,835 | 721,835 |
| VANGUARD TOT INT ST INDX ADM | 1,555,611 | 1,555,611 |
| VANGUARD TOTAL STOCK MKT IDX ADM | 2,534,859 | 2,534,859 |
| VANGUARD VALUE INDEX ADM | 1,422,491 | 1,422,491 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SAMIS LAND CO. | FMV | 26,020,000 | 26,020,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 11,149 | 10,535 | 614 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET INTANGIBLE ASSETS | 594,706 | 458,153 | 458,153 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE OF SAMIS LAND CO. | 1,930,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSES | 299,403 | 299,403 | 0 | |
| AMORTIZATION | 175,906 | 175,906 | 0 | |
| GROUNDS EXPENSE | 16,781 | 16,781 | 0 | |
| INSURANCE | 588,557 | 588,557 | 0 | |
| JANITORIAL | 82,293 | 82,293 | 0 | |
| LEASING & MARKETING | 24,214 | 24,214 | 0 | |
| LICENSES | 1,493 | 1,493 | 0 | |
| MARKETING | 221,351 | 0 | 209,101 | |
| OTHER ADMIN | 72,838 | 0 | 78,854 | |
| REPAIRS & MAINTENANCE | 869,206 | 869,206 | 0 | |
| SECURITY EXPENSE | 55,140 | 55,140 | 0 | |
| UTILITY EXPENSES | 387,852 | 387,852 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS FROM INVESTMENTS | 437,945 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE DEPOSITS | 904,292 | 847,987 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 139,113 | 13,708 | 163,902 | |
| INVESTMENT MANAGEMENT | 22,881 | 22,881 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 1,184,720 | 1,184,720 | 0 | |
| FEDERAL EXCISE TAX | 162,500 | 0 | 0 |