| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,130 | 0 | 5,130 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 8090 GEORGETOWN ROAD | 2022-02-11 | 2,925,000 | 218,750 | SL | 39.000000000000 | 75,000 | 0 | ||
| LAND | 2022-02-11 | 325,000 | L | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIDELITY ADVISOR TOTAL BOND CL Z | 81,224 | 82,891 |
| NEWARK OHIO TAXABLE PKG | 50,068 | 47,843 |
| WARSAW IND ECONOMIC DEV | 25,226 | 24,392 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BAIRD AGGREGATE BOND FUND INSTL | 163,047 | 166,316 |
| FIDELITY INTERNATL INDEX FUND | 324,420 | 383,933 |
| FIDELITY MID CAP INDEX FUND | 211,855 | 214,606 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 65 COMMERCE WEST INDUSTRIAL | AT COST | 37,843 | 37,500 |
| ALTO APARTMENTS INVESTORS LLC | AT COST | 91,650 | 100,000 |
| BH GROUNDS, LLC | AT COST | 75,009 | 100,000 |
| BH OCALA, LLC | AT COST | 61,457 | 53,996 |
| BH PRARIE LAKES LLC | AT COST | 90,467 | 150,000 |
| BH SPRINGMARC LLC | AT COST | 87,573 | 150,000 |
| BRIDGES APARTMENTS INVESTORS, LLC | AT COST | 41,985 | 150,000 |
| CAUSEWAY INTERNATIONAL VALUE INSTL | AT COST | 89,863 | 140,591 |
| CITY VIEW FARM APARTMENT PARTNERS, LLC | AT COST | 43,367 | 75,000 |
| DECATUR TECHNOLOGY HOLDINGS, LLC | AT COST | 71,015 | 70,000 |
| GP-CM COUNTY LINE BUILDING 2 INVESTORS LLC | AT COST | 34,620 | 45,244 |
| GP-CM COUNTY LINE INVESTORS LLC | AT COST | 95,387 | 100,000 |
| ISHARES CORE MSCI EMERGING MARKETS ETF | AT COST | 116,350 | 157,515 |
| ISHARES CORE S&P MID-CAP ETF | AT COST | 98,121 | 108,479 |
| ISHARES CORE S&P SMALL-CAP | AT COST | 85,574 | 106,104 |
| J P MORGAN EXCHANGE TRADED FD CORE PLUS | AT COST | 128,500 | 131,021 |
| PGIM JEN INTL OPPORTUNITIES CL Z | AT COST | 56,151 | 81,407 |
| PROMENADE FLATS HOLDINGS LLC | AT COST | 40,770 | 100,000 |
| PURE TRIC Q0ZB 3, LLC | AT COST | 44,357 | 44,690 |
| RIVER PLACE FLATS HOLDINGS LLC | AT COST | 34,435 | 100,000 |
| SPDR S&P 500 ETF TRUST UNIT | AT COST | 720,472 | 926,184 |
| THUNDERBIRD CC PARTNERS ONE, LLC | AT COST | 116,331 | 100,000 |
| UNION CLUB APARTMENTS PARTNERS LLC | AT COST | 49,861 | 100,000 |
| VANGUARD SCOTTSDALE FDS INTER TERM TREAS | AT COST | 102,818 | 103,867 |
| VANGUARD SCOTTSDALE FDS VANGUARD | AT COST | 51,000 | 52,015 |
| VB ST. PETERS INVESTORS, LLC | AT COST | 33,200 | 100,000 |
| APEX PERRY, LLC | AT COST | 60,410 | 100,000 |
| CORNERSTONE MOB FUND VIII, LLC | AT COST | 86,500 | 100,000 |
| LC LOWELL APARTMENT PARTNERS LLC | AT COST | 91,487 | 100,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 8090 GEORGETOWN ROAD | 2,925,000 | 293,750 | 2,631,250 | |
| LAND | 325,000 | 0 | 325,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSET | 956 | 956 | 956 |
| UNCATEGORIZED ASSET | 8,813 | 0 | 0 |
| Description | Amount |
|---|---|
| ADJUSTMENT | 210,127 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAMMING | 90,435 | 0 | 90,435 | |
| MISCELLANEOUS | 460 | 0 | 460 | |
| NON-DEDUCTIBLE EXPENSES | 92 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 65 COMMERCE WEST INDUSTRIAL HOLDINGS, INC. | 27 | 27 | |
| ALTO APARTMENTS INVESTORS, LLC | -9,519 | -9,519 | |
| APEX PERRY, LLC | -28,977 | -28,977 | |
| BH GROUNDS, LLC | -18,155 | -18,155 | |
| BH OCALA, LLC | -14 | -14 | |
| BH PRAIRIE LAKES LLC | -5,480 | -5,480 | |
| BH SPRINGMARC LLC | -7,199 | -7,199 | |
| BRIDGES APARTMENTS INVESTORS LLC | -14,308 | -14,308 | |
| CITY VIEW FARM APARTMENT PARTNERS LLC | -5,722 | -5,722 | |
| CORNERSTONE MOB FUND VIII LLC | -7,093 | -7,093 | |
| DECATUR TECHNOLOGY HOLDINGS, LLC | -8 | -8 | |
| GP-CM COUNTY LINE BUILDING 2 INVESTORS | -10,698 | -10,698 | |
| GP-CM COUNTY LINE INVESTORS LLC | -4,834 | -4,834 | |
| LC LOWELL APARTMENT PARTNERS LLC | -8,502 | -8,502 | |
| PROMENADE FLATS HOLDINGS, LLC | -20,797 | -20,797 | |
| PURE TRIC QOZB 3 LLC | 320 | 320 | |
| RIVER PLACE FLATS HOLDINGS, LLC | -50,135 | -50,135 | |
| THUNDERBIRD CC LAND PARTNERS, LLC | -472 | -472 | |
| UNION CLUB APARTMENTS PARTNERS LLC | -6,630 | -6,630 | |
| VB ST. PETERS INVESTORS, LLC | -26,354 | -26,354 |
| Description | Amount |
|---|---|
| NONDIVIDEND DISTRIBUTIONS | 7 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| UNCATEGORIZED LIABILITY | 0 | 36,187 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BASKETBALL PROGRAMMING | 35,004 | 0 | 35,004 | |
| OTHER FEES | 65,069 | 0 | 65,069 |
| Name | Address |
|---|---|
| JUSTIN AND MEGHAN PADGETT |
10 W CARMEL DR 400 CARMEL,IN46032 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 1,081 | 1,081 | 0 | |
| 990PF TAX | 7,800 | 0 | 0 |