| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 60,237 | 7,524 | 52,188 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Depreciable assets | 2023-01-01 | 920,393 | 192,998 | VARIOUS | 7.0 | 39,363 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| UBS - SEE ATTACHMENT II-4 | 46,651,588 | 46,651,588 |
| BOA - SEE ATTACHMENT II-1 | 27,506,892 | 27,506,892 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| UBS - SEE ATTACHMENT II-2 | 128,098,854 | 128,098,854 |
| BOA - SEE ATTACHMENT II-3 | 127,139,672 | 127,139,672 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| DEPRECIABLE ASSETS | 920,393 | 208,672 | 711,721 | 711,721 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| UBS - SEE ATTACHMENT II-6 | FMV | 4,384,011 | 4,384,011 |
| BOA - REAL ESTATE - ATTACHMENT II-7 | FMV | 9,557,265 | 9,557,265 |
| BOA - HEDGE FUND: - ATTACHMENT II-8 | FMV | 14,322,322 | 14,322,322 |
| SANTE HEALTH VENTURES | FMV | 2,564,780 | 2,564,780 |
| HEALTH ENTERPRISE PARTNERS | FMV | 116,267 | 116,267 |
| TIFF ABSOLUTE RETURN POOL II | FMV | 8,839,233 | 8,839,233 |
| BLACKSTONE OFFSHORE PE FUND IV | FMV | 10,144,070 | 10,144,070 |
| PRISA LP | FMV | 11,186,465 | 11,186,465 |
| BLACKSTONE TOTAL ALT SLTS V-A | FMV | 3,400,068 | 3,400,068 |
| CANYON DISTRESSED OPP FUND III | FMV | 6,443,446 | 6,443,446 |
| PE BOA HAMILTON LANE | FMV | 2,898,883 | 2,898,883 |
| GENERAL ATLANTIC OPPORTUNITY | FMV | 711,351 | 711,351 |
| OAKTREE OPPORTUNITIES ACCESS FUND XII | FMV | 310,130 | 310,130 |
| CARLYLE AIP SECONDARIES | FMV | 385,000 | 385,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,655 | 525 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ENDOWMENT FUNDS | 9,735,805 | 12,339,473 | 12,339,473 |
| RESTRICTED BURIAL PLOT | 925 | 925 | 925 |
| INTEREST RECEIVABLE | 411,067 | 517,215 | 517,215 |
| INSURANCE POLICIES CASH VALUE | 865,700 | 840,833 | 840,833 |
| OTHER RECEIVABLE | 66,904 | 5,612 | 5,612 |
| NOTE RECEIVABLE | 310,259 | 269,806 | 269,806 |
| LAND HELD FOR RESALE | 675,000 | 0 | 0 |
| Description | Amount |
|---|---|
| Book/Tax Differences | 71,261 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE AND COMPUTER EXPENSE | 108,177 | 13,681 | 88,275 | |
| INSURANCE | 50,867 | 5,365 | 37,199 | |
| OTHER EXPENSE | 20,966 | 20,803 | ||
| PURCHASED SERVICES | 46,910 | 4,143 | 29,091 | |
| PORTFOLIO EXPENSES | 346,447 | 346,447 | ||
| GRANT PROGRAM DEVELOPMENT | 72,640 | 71,940 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MANAGEMENT FEE REVENUE | 20,833 | ||
| PARTNERSHIP INCOME | -72,347 | -10,128 | |
| MISCELLANEOUS REVENUE | 193 | ||
| Distribution Valley Baptist Service Corporation | 1,874,788 | ||
| LEGAL SETTLEMENT REVENUE | 670 |
| Description | Amount |
|---|---|
| Unrealized Gain (Loss) | 13,767,349 |
| Temp & Perm Net Asset Change | 2,018,753 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ANNUITY LIABILITIES | 1,880,450 | 1,748,338 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UBS INVESTMENT MGMT FEES | 774,610 | 774,610 | 0 | |
| BOA INVESTMENT MGMT FEES | 331,110 | 331,110 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 443,598 | 0 | 0 | |
| PAYROLL TAXES | 57,718 | 7,272 | 50,445 |