| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 7 TOWNHOUSE WAY | 2022-03-15 | 370,247 | 24,122 | SL | 27.500000000000 | 13,464 | 13,464 | ||
| LAND | 90,000 | L | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS GROUP INC 2.6150% 22/04/2032 | 45,280 | 50,276 |
| JPMORGAN CHASE & CO 4.9120% 25/07/2033 | 49,169 | 51,819 |
| MORGAN STANLEY 2.9430% 21/01/2033 | 54,717 | 53,120 |
| WELLS FARGO & COMPANY 0.8050% 19/05/2025 | 38,573 | 38,566 |
| VICI PROPERTIES | 22,713 | 22,545 |
| FIFTH THIRD BANCORP 6.3610% 27/10/2028 | 25,642 | 26,883 |
| VERIZON COMMUNICATIONS 2.6500% 20/11/2040 | 80,969 | 69,741 |
| PFIZER INVESTMENT ENTER 4.7500% 19/05/2033 | 10,603 | 10,654 |
| PNC FINANCIAL SERVICES 5.5820% 12/06/2029 | 27,506 | 28,489 |
| CVS HEALTH CORP 3.2500% 15/08/2029 | 36,937 | 34,595 |
| TRUIST FINANCIAL CORP 6.0470% 08/06/2027 | 25,795 | 26,428 |
| CITIGROUP INC 3.5200% 27/10/2028 | 54,472 | 53,323 |
| CISCO SYSTEMS INC | 29,970 | 29,892 |
| US BANCORP 2.6770% 27/01/2033 | 27,225 | 29,499 |
| HOME DEPOT INC 5.8750% 16/12/2036 | 68,501 | 69,402 |
| AT&T INC 1.7000% 25/03/2026 | 77,861 | 76,311 |
| BANK OF AMERICA CORP 4.2440% 24/04/2038 | 56,018 | 53,363 |
| BOEING CO 5.1500% 01/05/2030 | 16,900 | 17,748 |
| AERCAP IRELAND CAP/GLOBA 3.0000% 29/10/2028 | 58,774 | 58,335 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 7 TOWNHOUSE WAY | 370,247 | 37,586 | 332,661 | |
| LAND | 90,000 | 0 | 90,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LFC & CO. (LP) | AT COST | 10,946 | 6,621 |
| RASF SPV, LLC | AT COST | 6,964 | 3,336 |
| ROCKEFELLER BALANCED FUND | AT COST | 24,358,694 | 29,543,496 |
| ROCKEFELLLER ALT STRAT FD QP | AT COST | 27,437 | 27,072 |
| EXCHANGE TRADED FUNDS-VANGUARD | AT COST | 117,069 | 124,685 |
| 7 TOWNHOUSE WAY | AT COST | 42,780 | 42,780 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCES | 82,811 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE EXPENSE | 8,446 | 4,223 | 4,223 | |
| PASSTHROUGH EXPENSES | 59,777 | 59,777 | 0 | |
| BANK FEES | 115 | 115 | 0 | |
| TAXES | 6,743 | 6,743 | 0 | |
| OTHER EXPENSES | 35 | 35 | 0 | |
| MAINTENANCE | 9,600 | 9,600 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | 1,248 | 1,248 | 1,248 |
| OTHER INCOME | 5,717 | 5,717 | 5,717 |
| UBTI | 3,021 | 0 | 3,021 |
| UBTI SUBTRACTION | -3,021 | -3,021 | -3,021 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
PROMISSORY NOTE RECEIVABLE |
3,250,000 |
|
PROMISSORY NOTE #3 |
125,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ROCKEFELLER & COMPANY, INC. | 310,194 | 216,525 | 93,669 | |
| OTHER FEES | 587 | 0 | 587 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX | 10,000 | 0 | 0 | |
| FOREIGN TAXES | 50,347 | 50,347 | 0 | |
| STATE TAX | 25 | 0 | 0 |