| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT & ACCOUNTING FEES | 58,760 | 11,990 | 41,370 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SOFTWARE | 2007-01-10 | 22,565 | 22,565 | SL | 3.000000000000 | 0 | 0 | ||
| ADDITIONAL SOFTWARE LICENSES | 2007-07-24 | 2,414 | 2,414 | SL | 2.500000000000 | 0 | 0 | ||
| SERVER AND COMPUTER EQUIPMENT | 2007-12-12 | 5,014 | 5,014 | SL | 3.000000000000 | 0 | 0 | ||
| COMPUTERS | 2008-02-28 | 2,658 | 2,658 | SL | 3.000000000000 | 0 | 0 | ||
| COMPUTERS | 2008-03-10 | 1,712 | 1,712 | SL | 3.000000000000 | 0 | 0 | ||
| PHONE SYSTEM | 2008-04-30 | 6,641 | 6,641 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTERS | 2008-04-01 | 1,504 | 1,504 | SL | 3.000000000000 | 0 | 0 | ||
| PHONES/SECURITY | 2011-09-01 | 38,250 | 38,250 | SL | 5.000000000000 | 0 | 0 | ||
| FURNITURE | 2011-10-06 | 72,746 | 72,746 | SL | 8.000000000000 | 0 | 0 | ||
| BOARD TABLE AND CHAIRS | 2011-12-02 | 16,196 | 16,196 | SL | 8.000000000000 | 0 | 0 | ||
| ALARM SYSTEM | 2011-12-02 | 4,428 | 4,428 | SL | 5.000000000000 | 0 | 0 | ||
| BUILDING (FINANCE LEASE RIGHT OF USE ASSET) | 2011-12-01 | 891,000 | 538,313 | SL | 20.000000000000 | 44,550 | 0 | ||
| SERVER | 2012-10-30 | 7,996 | 7,996 | SL | 5.000000000000 | 0 | 0 | ||
| OFFICE FURNITURE | 2013-12-31 | 7,469 | 7,469 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT | 2014-06-01 | 3,041 | 3,041 | SL | 3.000000000000 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2014-04-01 | 2,597 | 1,541 | SL | 17.000000000000 | 153 | 0 | ||
| NOTEBOOK COMPUTERS | 2014-06-18 | 6,664 | 6,664 | SL | 3.000000000000 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2014-08-01 | 13,708 | 7,659 | SL | 17.000000000000 | 806 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2014-12-01 | 56,167 | 29,895 | SL | 17.000000000000 | 3,304 | 0 | ||
| WEBSITE UPGRADES | 2015-11-13 | 34,370 | 34,370 | SL | 3.000000000000 | 0 | 0 | ||
| CARPET | 2019-05-02 | 7,506 | 7,005 | SL | 5.000000000000 | 501 | 0 | ||
| AUTOMOBILE | 2019-08-12 | 44,983 | 39,737 | SL | 5.000000000000 | 5,246 | 0 | ||
| CARRIER INDOOR/OUTDOOR UNIT | 2002-07-13 | 35,480 | 17,638 | SL | 5.000000000000 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STATE AND MUNICIPAL OBLIGATIONS | 223,354 | 223,354 |
| AT&T INC GLBL NT | 181,864 | 181,864 |
| ALLSTATE CORP SR GLBL NT | 229,572 | 229,572 |
| AMERICAN EXPRESS CO SR GLBL NT | 245,643 | 245,643 |
| AMGEN INC SR GLBL | 166,029 | 166,029 |
| ANHEUSER BUSCH COS INC SR GLBL | 186,905 | 186,905 |
| BK OF AMERICA CORP FR | 383,083 | 383,083 |
| BANK AMERICA CORP FR | 236,374 | 236,374 |
| BANK SER 2024 5YR10 CL A 2 | 345,665 | 345,665 |
| BP CAP MKTS AMER INC SR GLBL NT | 651,908 | 651,908 |
| BROADCOM INC SR GLBL NT | 254,886 | 254,886 |
| CSX CORP FR | 397,324 | 397,324 |
| CVS HEALTH CORP | 314,896 | 314,896 |
| CAPITAL ONE FINL CORP SR NT | 323,589 | 323,589 |
| CAP ONE MULTI AST EXEC SER 2023 1 | 680,072 | 680,072 |
| CITIGROUP INC SR NT | 324,501 | 324,501 |
| CITIGROUP INC SR GLBL NT | 269,346 | 269,346 |
| OHIO PWR CO SR F NT | 152,199 | 152,199 |
| COMCAST CORP NEW SR GLBL | 243,348 | 243,348 |
| COMCAST CORP NEW GLBL NT | 278,370 | 278,370 |
| CONSOLIDATED EDISON CO N Y INC SR | 197,688 | 197,688 |
| ENTERPRISE PRODS OPER LLC SR NT | 115,144 | 115,144 |
| FIFTH THIRD BANCORP SR GLBL NT | 379,824 | 379,824 |
| FISERV INC SR GLBL | 233,422 | 233,422 |
| GENUINE PARTS CO SR GLBL NT | 168,652 | 168,652 |
| GOLDMAN SACHS GROUP INC SR GLBL NT | 716,534 | 716,534 |
| HALLIBURTON CO SR NT | 153,698 | 153,698 |
| HARTFORD FINL SVCS GROUP INC SR GLBL | 273,231 | 273,231 |
| HONDA AUTO RECE OW TR SER 2023 2 CL | 668,460 | 668,460 |
| JPMORGAN CHASE & CO SR GLBL NT | 225,454 | 225,454 |
| KEYCORP FR | 188,702 | 188,702 |
| KEYCORP FR | 189,128 | 189,128 |
| LOWES COS INC SR GLBL NT | 195,428 | 195,428 |
| M & T BK CORP SR GLBL NT | 494,685 | 494,685 |
| MARKEL GROUP INC SR GLBL | 376,451 | 376,451 |
| MARRIOTT INTL INC NEW SR GLBL KK NT | 399,236 | 399,236 |
| MCDONALDS CORP SR GLBL DEB | 155,610 | 155,610 |
| MONDELEZ INTL INC SR GLBL NT | 268,332 | 268,332 |
| MS BOFA ML TRUST SER 2015 C26 CL A 3 | 101,261 | 101,261 |
| MORGAN STANLEY | 67,505 | 67,505 |
| MORGAN STANLEY FR | 310,015 | 310,015 |
| MORGAN STAN CAP I SER 2016 UBS11 CL | 288,759 | 288,759 |
| NORFOLK SOUTHN CORP SR GLBL NT | 165,320 | 165,320 |
| ONEOK INC NEW SR GLBL NT | 300,462 | 300,462 |
| ONEOK INC NEW SR NT | 115,962 | 115,962 |
| PNC FINL SVCS GROUP INC SR NT | 299,069 | 299,069 |
| PROGRESSIVE CORP SR GLBL | 320,732 | 320,732 |
| PRUDENTIAL FINL INC FR | 249,520 | 249,520 |
| RPM INTL INC SR GLBL NT | 270,339 | 270,339 |
| SCHWAB CHARLES CORP SR GLBL NT | 56,221 | 56,221 |
| SCHWAB CHARLES CORP SR GLBL NT | 209,984 | 209,984 |
| SPECTRA ENERGY PARTNERS LP SR GLBL | 219,679 | 219,679 |
| SYSCO CORP CR SEN SR GLBL | 223,940 | 223,940 |
| T MOBILE USA INC SR GLBL NT | 258,051 | 258,051 |
| TARGA RES PARTNERS TARGA RES SR GLBL | 702,205 | 702,205 |
| TRUIST FINL CORP FR | 517,280 | 517,280 |
| US BANCORP FR | 396,728 | 396,728 |
| VERIZON COMMUNICATIONS INC SR GLBL | 236,822 | 236,822 |
| VIRGINIA ELEC & PWR CO SR GLBL A NT | 83,482 | 83,482 |
| WELLS FARGO & CO FR | 251,950 | 251,950 |
| WELLS FARGO & CO FR | 241,443 | 241,443 |
| WESTLAKE CHEM CORP SR GLBL NT | 344,149 | 344,149 |
| WILLIAMS COS INC SR GLBL | 271,253 | 271,253 |
| WORLD OMNI AUTO REC TR SER 2022 A CL | 412,304 | 412,304 |
| TORONTO DOMINION BANK FR | 262,014 | 262,014 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMCOR PLC ORD USD0.01 | 56,396 | 56,396 |
| AMDOCS LTD COM | 637,699 | 637,699 |
| FABRINET SHS | 607,748 | 607,748 |
| JAZZ PHARMACEUTICALS PLC | 298,023 | 298,023 |
| NORWEGIAN CRUISE LINE HLDGS LT SHS | 432,856 | 432,856 |
| GARMIN LTD SHS | 472,748 | 472,748 |
| AERCAP HOLDINGS NV | 352,463 | 352,463 |
| LYONDELLBASELL INDUSTRIES N V SHS A | 63,352 | 63,352 |
| ROYAL CARIBBEAN CRUISES LTD | 477,298 | 477,298 |
| AGCO CORP DEL COM | 106,754 | 106,754 |
| ABBVIE INC COM | 278,456 | 278,456 |
| ABERCROMBIE & FITCH CO CL A | 541,530 | 541,530 |
| ACUITY BRANDS INC COM | 101,661 | 101,661 |
| ALLISON TRANSMISSION HLDGS INC COM | 105,575 | 105,575 |
| ALLY FINL INC COM | 355,275 | 355,275 |
| ALPHABET INC CAP STK CL A | 714,040 | 714,040 |
| CENCORA INC COM | 279,502 | 279,502 |
| AMERIPRISE FINL INC COM | 368,442 | 368,442 |
| AMPHENOL CORP CL A | 616,022 | 616,022 |
| APPLE INC COM | 644,832 | 644,832 |
| ARISTA NETWORKS INC COM NEW | 727,287 | 727,287 |
| ATKORE INC. | 110,071 | 110,071 |
| AUTOLIV INC COM | 107,577 | 107,577 |
| BP PLC SPON ADR | 189,657 | 189,657 |
| BAKER HUGHES COMPANY | 202,106 | 202,106 |
| BERRY GLOBAL GROUP INC. | 61,307 | 61,307 |
| BIO-RAD LABORATORIES CL A | 286,461 | 286,461 |
| BIOGEN, INC. | 275,409 | 275,409 |
| BLOCK H & R INC COM | 429,008 | 429,008 |
| BOISE CASCADE CO DEL COM | 93,899 | 93,899 |
| BOOZ ALLEN HAMILTON HLDG CORP CL A | 652,509 | 652,509 |
| BORGWARNER INC COM | 102,046 | 102,046 |
| BRINKER INTL INC COM | 516,196 | 516,196 |
| BRISTOL MYERS SQUIBB CO COM | 275,504 | 275,504 |
| BUILDERS FIRSTSOURCE INC COM | 52,169 | 52,169 |
| CF INDS HLDGS INC COM | 62,454 | 62,454 |
| THE CIGNA GROUP | 259,019 | 259,019 |
| CSX CORP COM | 114,881 | 114,881 |
| CADENCE DESIGN SYS INC COM | 639,078 | 639,078 |
| CARDINAL HEALTH INC COM | 278,053 | 278,053 |
| CARLISLE COS INC COM | 93,685 | 93,685 |
| CARNIVAL CORP PAIRED CTF | 439,639 | 439,639 |
| CASEYS GEN STORES INC COM | 437,042 | 437,042 |
| CENTENE CORP DEL COM | 280,970 | 280,970 |
| EXPAND ENERGY CORPORATION | 194,521 | 194,521 |
| CISCO SYS INC COM | 649,838 | 649,838 |
| CITIGROUP INC COM NEW | 369,055 | 369,055 |
| COMMERCIAL METALS CO COM | 54,114 | 54,114 |
| CORE & MAIN INC CL A | 106,809 | 106,809 |
| CUMMINS INC COM | 109,809 | 109,809 |
| DAVITA INC | 264,255 | 264,255 |
| DECKERS OUTDOOR CORP | 461,217 | 461,217 |
| DICKS SPORTING GOODS INC OC-COM | 530,909 | 530,909 |
| DOMINION ENERGY, INC | 122,962 | 122,962 |
| DOVER CORP COM | 113,498 | 113,498 |
| EASTMAN CHEM CO COM | 58,536 | 58,536 |
| EMCOR GROUP INC COM | 103,943 | 103,943 |
| EMERSON ELEC CO COM | 110,050 | 110,050 |
| EQUITABLE HLDGS INC COM | 373,964 | 373,964 |
| EVERGY INC COM | 121,069 | 121,069 |
| META PLATFORM, INC. | 641,719 | 641,719 |
| F5 INC | 672,934 | 672,934 |
| FIDELITY NATIONAL FINANCIAL IN FNF GROUP COM | 347,563 | 347,563 |
| FIRSTENERGY CORP COM | 119,857 | 119,857 |
| FORTINET INC COM | 664,194 | 664,194 |
| FOX CORP CL B COM | 478,303 | 478,303 |
| GARTNER INC COM | 639,500 | 639,500 |
| GENTEX CORP COM | 104,692 | 104,692 |
| GENUINE PARTS CO COM | 111,623 | 111,623 |
| GILEAD SCIENCES INC COM | 275,909 | 275,909 |
| GODADDY INC CL A | 647,374 | 647,374 |
| GOLDMAN SACHS GROUP INC COM | 371,058 | 371,058 |
| HCA HEALTHCARE, INC. | 254,227 | 254,227 |
| HALLIBURTON CO COM | 186,822 | 186,822 |
| HARTFORD FINL SVCS GROUP INC COM | 353,690 | 353,690 |
| HOLOGIC INC COM | 272,140 | 272,140 |
| INGREDION INC COM | 63,553 | 63,553 |
| INTUIT COM | 615,930 | 615,930 |
| JACKSON FINANCIAL INC COM CL A | 362,601 | 362,601 |
| JACOBS SOLUTIONS INC COM | 110,637 | 110,637 |
| KLA CORPORATION | 664,777 | 664,777 |
| KB HOME COM | 439,601 | 439,601 |
| KNIGHT SWIFT TRANSN HLDGS INC CL A | 104,860 | 104,860 |
| LABCORP HOLDINGS INC COM SHS | 273,349 | 273,349 |
| LEAR CORP COM NEW | 113,924 | 113,924 |
| LEIDOS HLDGS INC COM | 642,075 | 642,075 |
| LITHIA MTRS INC CL A COM | 458,940 | 458,940 |
| LOCKHEED MARTIN CORP COM | 659,421 | 659,421 |
| LOUISIANA PAC CORP COM | 57,574 | 57,574 |
| MASCO CORP COM | 100,074 | 100,074 |
| MATSON INC COM | 105,580 | 105,580 |
| MCKESSON CORP COM | 263,298 | 263,298 |
| MERITAGE HOMES CORP COM | 424,697 | 424,697 |
| METLIFE INC COM | 384,508 | 384,508 |
| MICROSOFT CORP COM | 642,366 | 642,366 |
| MOLINA HEALTHCARE INC COM | 267,475 | 267,475 |
| MOLSON COORS BEVERAGE COMPANY | 263,615 | 263,615 |
| MUELLER INDS INC COM | 106,025 | 106,025 |
| MURPHY OIL CORP COM | 194,693 | 194,693 |
| MURPHY USA INC COM | 426,989 | 426,989 |
| NRG ENERGY INC COM NEW | 121,526 | 121,526 |
| NETAPP INC COM | 611,858 | 611,858 |
| NORTHROP GRUMMAN CORP COM | 629,318 | 629,318 |
| NUCOR CORP COM | 54,854 | 54,854 |
| OGE ENERGY CORP COM | 120,285 | 120,285 |
| OSHKOSH TRUCK CORP COM | 108,000 | 108,000 |
| OVINTIV INC COM | 195,210 | 195,210 |
| OWENS CORNING NEW COM | 58,931 | 58,931 |
| PG&E CORP COM | 120,475 | 120,475 |
| PPL CORP COM | 119,907 | 119,907 |
| PACKAGING CORP OF AMERICA COM | 61,460 | 61,460 |
| PARKER HANNIFIN CORP COM | 105,581 | 105,581 |
| PARSONS CORPORATION COM | 614,939 | 614,939 |
| PAYCHEX INC COM | 679,366 | 679,366 |
| PFIZER INC COM | 285,861 | 285,861 |
| PHILIP MORRIS INTL INC COM | 261,882 | 261,882 |
| PINNACLE WEST CAP CORP COM | 116,304 | 116,304 |
| POST HLDGS INC COM | 265,776 | 265,776 |
| PRUDENTIAL FINL INC COM | 347,293 | 347,293 |
| QUEST DIAGNOSTICS INC COM | 264,759 | 264,759 |
| REGIONS FINL CORP NEW COM | 344,544 | 344,544 |
| RELIANCE INC | 58,429 | 58,429 |
| SHELL PLC SPON ADS | 179,555 | 179,555 |
| RYDER SYS INC COM | 111,841 | 111,841 |
| SM ENERGY CO COM | 177,831 | 177,831 |
| SNAP ON INC COM | 108,973 | 108,973 |
| SONOCO PRODS CO COM | 60,769 | 60,769 |
| STATE STR CORP COM | 382,589 | 382,589 |
| STEEL DYNAMICS INC COM | 55,666 | 55,666 |
| SYNOVUS FINL CORP COM NEW | 363,477 | 363,477 |
| SYNCHRONY FINL COM | 357,825 | 357,825 |
| T MOBILE US INC COM | 116,987 | 116,987 |
| TAYLOR MORRISON HOME CORP COM | 450,934 | 450,934 |
| TENET HEALTHCARE CORP COM NEW | 244,886 | 244,886 |
| 3M CO COM | 112,179 | 112,179 |
| TIMKEN CO COM | 103,487 | 103,487 |
| TOTALENERGIES SE | 198,162 | 198,162 |
| TRINET GROUP INC COM | 107,835 | 107,835 |
| UGI CORP NEW COM | 123,450 | 123,450 |
| UFP INDUSTRIES INC COM | 55,536 | 55,536 |
| UNITED PARCEL SVC INC CL B | 113,112 | 113,112 |
| UNITED RENTALS INC COM | 98,622 | 98,622 |
| UNITED THERAPEUTICS CORP DEL COM | 268,864 | 268,864 |
| UNUMPROVIDENT CORP COM | 383,115 | 383,115 |
| VERIZON COMMUNICATIONS INC COM | 116,251 | 116,251 |
| VISTRA CORP | 118,155 | 118,155 |
| VONTIER CORPORATION COM | 109,629 | 109,629 |
| WELLS FARGO & CO NEW COM | 393,625 | 393,625 |
| WESTERN UN CO COM | 278,271 | 278,271 |
| WESTLAKE CORPORATION | 62,370 | 62,370 |
| XCEL ENERGY INC COM | 121,266 | 121,266 |
| ZIONS BANCORPORATION, N.A. | 348,014 | 348,014 |
| ENSTAR GROUP LIMITED SHS | 286,947 | 286,947 |
| ONESPAWORLD HOLDINGS LIMITED COM | 508,067 | 508,067 |
| ALAMO GROUP INC COM | 462,916 | 462,916 |
| ALTA EQUIPMENT GROUP INC COMMON STOCK | 268,631 | 268,631 |
| APTARGROUP INC COM | 277,282 | 277,282 |
| ASBURY AUTOMOTIVE GROUP INC COM | 444,502 | 444,502 |
| BEL FUSE INC CL B COM | 974,713 | 974,713 |
| BRUNSWICK CORP COM | 314,992 | 314,992 |
| CASS INFORMATION SYS INC COM | 295,575 | 295,575 |
| EAGLE MATLS INC COM | 441,700 | 441,700 |
| ELEMENT SOLUTIONS INC COM | 534,488 | 534,488 |
| EMERALD HOLDING INC COM | 312,432 | 312,432 |
| FIRST ADVANTAGE CORP NEW COM | 447,647 | 447,647 |
| FIRST MERCHANTS CORP COM | 606,727 | 606,727 |
| FLOOR & DECOR HLDGS INC CL A | 294,913 | 294,913 |
| GROCERY OUTLET HLDG CORP COM | 397,118 | 397,118 |
| HEALTHEQUITY INC COM | 565,625 | 565,625 |
| HOWARD HUGHES HOLDINGS INC COM | 288,450 | 288,450 |
| JOHN BEAN TECHNOLOGIES CORP COM | 903,681 | 903,681 |
| OPENLANCE INC COM | 488,977 | 488,977 |
| DISTRIBUTION SOLUTIONS GRP INC COM | 577,232 | 577,232 |
| LEGACY HOUSING CORP COM | 483,851 | 483,851 |
| MILLER INDS INC TENN COM NEW | 700,332 | 700,332 |
| MONARCH CASINO & RESORT INC COM | 343,925 | 343,925 |
| NCINO INC COM | 474,956 | 474,956 |
| NICOLET BANKSHARES INC COM | 625,788 | 625,788 |
| PAPA JOHNS INTL INC COM | 225,064 | 225,064 |
| PERFORMANCE FOOD GROUP CO COM | 660,082 | 660,082 |
| PHINIA INC COMMON STOCK | 846,588 | 846,588 |
| PITNEY BOWES INC COM | 371,919 | 371,919 |
| CHAMPION HOMES INC | 631,325 | 631,325 |
| SOUTHSTATE CORP | 652,290 | 652,290 |
| STOCK YDS BANCORP INC COM | 361,989 | 361,989 |
| TECHTARGET INC COM NEW | 483,212 | 483,212 |
| TRIMAS CORP COM NEW | 698,602 | 698,602 |
| VALVOLINE INC COM | 279,491 | 279,491 |
| PURSUIT ATTRACTIONS AND HOSPITALITY, INC | 952,989 | 952,989 |
| WEBSTER FINL CORP WATERBURY CONN COM | 495,765 | 495,765 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| COMMINGLED REAL ESTATE INVESTMENT FUND - ALTERNATIVE INVESTMENT | FMV | 12,057,713 | 12,057,713 |
| FIDELITY MID CAP INDEX FUND | FMV | 14,822,114 | 14,822,114 |
| LAZARD EMERGING MARKETS EQUITY | FMV | 12,157,033 | 12,157,033 |
| LLC FUND | FMV | 25,300,000 | 25,300,000 |
| OFFSHORE FEEDER FUNDS - ALTERNATIVE INVESTMENTS | FMV | 7,554,372 | 7,554,372 |
| REAL ESTATE INVESTMENT PROPERTIES | FMV | 11,970,144 | 11,970,144 |
| VANGUARD DEVELOPED MARKETS INDEX FUND | FMV | 28,342,378 | 28,342,378 |
| VANGUARD GROWTH INDEX FUND | FMV | 38,863,243 | 38,863,243 |
| VANGUARD RUSSELL 2000 GROWTH INDEX FUND | FMV | 16,234,442 | 16,234,442 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SOFTWARE | 22,565 | 22,565 | 0 | |
| ADDITIONAL SOFTWARE LICENSES | 2,414 | 2,414 | 0 | |
| SERVER AND COMPUTER EQUIPMENT | 5,014 | 5,014 | 0 | |
| COMPUTERS | 2,658 | 2,658 | 0 | |
| COMPUTERS | 1,712 | 1,712 | 0 | |
| PHONE SYSTEM | 6,641 | 6,641 | 0 | |
| COMPUTERS | 1,504 | 1,504 | 0 | |
| PHONES/SECURITY | 38,250 | 38,250 | 0 | |
| FURNITURE | 72,746 | 72,746 | 0 | |
| BOARD TABLE AND CHAIRS | 16,196 | 16,196 | 0 | |
| ALARM SYSTEM | 4,428 | 4,428 | 0 | |
| BUILDING (FINANCE LEASE RIGHT OF USE ASSET) | 891,000 | 582,863 | 308,137 | |
| SERVER | 7,996 | 7,996 | 0 | |
| OFFICE FURNITURE | 7,469 | 7,469 | 0 | |
| COMPUTER EQUIPMENT | 3,041 | 3,041 | 0 | |
| LEASEHOLD IMPROVEMENTS | 2,597 | 1,694 | 903 | |
| NOTEBOOK COMPUTERS | 6,664 | 6,664 | 0 | |
| LEASEHOLD IMPROVEMENTS | 13,708 | 8,465 | 5,243 | |
| LEASEHOLD IMPROVEMENTS | 56,167 | 33,199 | 22,968 | |
| WEBSITE UPGRADES | 34,370 | 34,370 | 0 | |
| CARPET | 7,506 | 7,506 | 0 | |
| AUTOMOBILE | 44,983 | 44,983 | 0 | |
| CARRIER INDOOR/OUTDOOR UNIT | 35,480 | 17,638 | 17,842 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 69,486 | 30,880 | 7,003 |
| Item No. | 1 |
|---|---|
| Lender's Name | DIVERSIFIED CAPITAL-VIRGINIA LLC |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 510,000 |
| Balance Due | 343,934 |
| Date of Note | 2015-07 |
| Maturity Date | 2025-08 |
| Repayment Terms | 2,958 MONTHLY -1ST 12 MO'S; THEN $3,247 MONTHLY; BALLOON PAYMENT AT MATURITY |
| Interest Rate | 5.000000000000 |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | FINANCE THE PURCHASE OF REAL ESTATE INVESTMENT PROPERTY |
| Description of Lender Consideration | N/A |
| Consideration FMV | 343934 |
| Item No. | 2 |
|---|---|
| Lender's Name | JEROME D COOK SR & BARBARA T COOK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 280,000 |
| Balance Due | 33,194 |
| Date of Note | 2015-09 |
| Maturity Date | 2025-09 |
| Repayment Terms | 34,521 ANNUALLY |
| Interest Rate | 4.000000000000 |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | FINANCE THE PURCHASE OF REAL ESTATE INVESTMENT PROPERTY |
| Description of Lender Consideration | N/A |
| Consideration FMV | 33194 |
| Item No. | 3 |
|---|---|
| Lender's Name | INDUSTRIAL DEVELOPMENT AUTHORITY OF DANVILLE |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 891,000 |
| Balance Due | 405,455 |
| Date of Note | 2011-12 |
| Maturity Date | 2031-11 |
| Repayment Terms | 6,105 MONTHLY |
| Interest Rate | 5.450000000000 |
| Security Provided by Borrower | BUILDING |
| Purpose of Loan | FINANCE LEASE (FORMERLY TERMED CAPITAL LEASE) - BUILDING |
| Description of Lender Consideration | N/A |
| Consideration FMV | 405455 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTANGIBLE ASSET, NET OF AMORTIZATION | 1,755,647 | 1,755,647 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MARKETING / PROMOTION | 44,803 | 0 | 44,803 | |
| INSURANCE | 37,423 | 14,392 | 24,138 | |
| SUPPLIES | 8,890 | 0 | 8,890 | |
| POSTAGE | 1,427 | 0 | 1,427 | |
| WEBSITE HOSTING & MAINTENANCE | 7,604 | 0 | 7,604 | |
| SPECIAL INITIATIVES (NON-FUNDRAISING) | 249,190 | 0 | 249,190 | |
| MAINTENANCE & REPAIRS | 14,570 | 11,523 | 3,047 | |
| TELEPHONE | 14,506 | 13,345 | 1,161 | |
| DUES AND SUBSCRIPTIONS | 72,297 | 66,512 | 5,785 | |
| MISCELLANEOUS | 64,261 | 59,120 | 0 | |
| AMORTIZATION | 146,304 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME FROM INVESTMENTS (NON-DEBT FINANCED) | 207,703 | 207,703 | 207,703 |
| RENTAL INCOME FROM INVESTMENTS (DEBT FINANCED) | 127,120 | 0 | 127,120 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS PER AUDITED FINANCIAL STATEMENTS | 15,493,691 |
| RETURN OF PRIOR YEAR GRANTS GIVEN | 41,602 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX | 787,885 | 980,197 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| VIRGINIA BASED LLC | NONE | 545,000 | 624,804 | 2023-11 | 2024-11 | NO PAYMENTS REQUIRED UNTIL MATURITY DATE | 1200.0000000000 % | GUARANTEED IN FULL BY AN INDIVIDUAL THROUGH AN UNCONDITIONAL AGREEMENT | REAL ESTATE | NONE | 624,804 |
| KELLY REAL ESTATE LLC | NONE | 1,500,000 | 1,485,562 | 2024-12 | 2026-12 | NO PAYMENTS REQUIRED UNTIL MATURITY DATE | 1600.0000000000 % | GUARANTEED IN FULL BY AN INDIVIDUAL THROUGH AN UNCONDITIONAL AGREEMENT | REAL ESTATE | NONE | 1,485,562 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL & BENEFIT ADMINISTRATION FEES | 9,504 | 4,467 | 5,037 | |
| PARTNERSHIP INVESTMENT K-1 EXPENSES | 0 | 593 | 0 | |
| OTHER PROFESSIONAL FEES | 408,747 | 191,741 | 250,536 | |
| INVESTMENT MANAGEMENT AND ADVISORY FEES | 1,301,072 | 1,301,072 | 0 | |
| PROPERTY MANAGEMENT EXPENSES | 649,989 | 649,989 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 176,267 | 0 | 0 | |
| DEFERRED EXCISE TAXES | 192,312 | 0 | 0 |