| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,620 | 0 | 0 | 3,620 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNISHINGS | 2011-07-01 | 13,675 | 9,403 | SL | 7.000000000000 | 1,954 | 0 | 1,954 | |
| AV EQUIPMENT | 2012-07-01 | 1,331 | 474 | SL | 5.000000000000 | 133 | 0 | 133 | |
| AV EQUIPMENT | 2013-07-01 | 2,165 | 1,126 | SL | 5.000000000000 | 433 | 0 | 433 | |
| EQUIPMENT | 2013-07-01 | 39,111 | 20,338 | SL | 5.000000000000 | 7,822 | 0 | 7,822 | |
| FURNISHINGS | 2013-07-01 | 3,664 | 1,421 | SL | 7.000000000000 | 523 | 0 | 523 | |
| EQUIPMENT | 2014-07-01 | 7,200 | 1,440 | SL | 5.000000000000 | 1,440 | 0 | 1,440 | |
| FURNITURE | 2014-07-01 | 7,616 | 1,088 | SL | 7.000000000000 | 1,088 | 0 | 1,088 | |
| AV EQUIPMENT | 2015-10-01 | 525 | SL | 5.000000000000 | 26 | 0 | 26 | ||
| DONATED GO PRO CAMERA | 2015-07-01 | 2,500 | SL | 5.000000000000 | 250 | 0 | 250 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CK PEARL FUND, LP | FMV | 549,223 | 809,724 |
| FOUNDING PARTNERS SVF II, LP | FMV | 28,125 | 28,125 |
| PROMISE HEALTHCARE GROUP, LLC | FMV | 900,115 | 900,115 |
| SURETY PARTNERS LLC | FMV | 0 | 0 |
| FOUNDING PARTNERS SVF II, LP (2014) | FMV | 0 | 0 |
| PROMISE HEALTHCARE GROUP, LLC (2014) | FMV | 657,634 | 657,634 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNISHINGS | 13,675 | 11,357 | 2,318 | |
| AV EQUIPMENT | 1,331 | 1,273 | 58 | |
| AV EQUIPMENT | 2,165 | 1,559 | 606 | |
| EQUIPMENT | 39,111 | 28,160 | 10,951 | |
| FURNISHINGS | 3,664 | 1,944 | 1,720 | |
| EQUIPMENT | 7,200 | 2,880 | 4,320 | |
| FURNITURE | 7,616 | 2,176 | 5,440 | |
| AV EQUIPMENT | 525 | 26 | 499 | |
| DONATED GO PRO CAMERA | 2,500 | 250 | 2,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,965 | 0 | 0 | 3,965 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ALEUTIAN TIGER LLC | 1,850,000 | 1,850,000 | 1,850,000 |
| DAKOTA KID II LLC | 1,750,000 | 1,750,000 | 1,750,000 |
| FIGHTER HANGER ONE LLC | 2,976,475 | 2,981,600 | 2,981,600 |
| STAMPEDE AIRCRAFT MANAGEMENT LP | 138,223 | 205,258 | 205,258 |
| WHISTLING DEATH LLC | 3,000,000 | 3,000,000 | 3,000,000 |
| BETTY'S DREAM LLC | 2,000,000 | 2,000,000 | 2,000,000 |
| AVENGER 41 LLC | 650,000 | 650,000 | 650,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AIRCRAFT MANAGEMENT-CONTRACT PILOT SERVICES | 111,460 | 0 | 0 | 111,460 |
| AIRCRAFT MANAGEMENT-FUEL & FEES | 159,401 | 0 | 0 | 159,401 |
| AIRCRAFT MANAGEMENT-INSURANCE | 163,522 | 0 | 0 | 163,522 |
| AIRCRAFT MANAGEMENT-OTHER | 12,514 | 0 | 0 | 12,514 |
| AIRCRAFT MANAGEMENT-REPAIRS & MAINTENANCE | 225,032 | 0 | 0 | 225,032 |
| AIRCRAFT MANAGEMENT-TRAVEL | 49,229 | 0 | 0 | 49,229 |
| DUES & SUBSCRIPTIONS | 4,244 | 0 | 0 | 4,244 |
| EQUIPMENT RENTAL | 1,834 | 0 | 0 | 1,834 |
| INSURANCE | 21,810 | 0 | 0 | 21,810 |
| K-1 CK PEARL FUND LP | 31,854 | 31,854 | 0 | 0 |
| K-1 CK PEARL FUND LP - BOOK-TAX DIFFERENCE | -964,794 | 0 | -964,794 | 0 |
| K-1 FOUNDING PARTNERS SVF II LP | 12,769 | 8,963 | 3,806 | 0 |
| K-1 FOUNDING PARTNERS SVF II LP - BOOK-TAX DIFFERENCE | -6,256 | 0 | -6,256 | 0 |
| K-1 PROMISE HEALTHCARE GROUP LLC - NONDEDUCTIBLE | 1,369 | 0 | 1,369 | 0 |
| K-1 PROMISE HEALTHCARE GROUP LLC - BOOK-TAX DIFFERENCE | -18,297 | 0 | -18,297 | 0 |
| K-1 SURETY PARTNERS LLC - BOOK-TAX DIFFERENCE | 3,202 | 0 | 3,202 | 0 |
| MEALS & ENTERTAINMENT | 11,896 | 0 | 0 | 11,896 |
| OFFICE EXPENSE | 2,697 | 0 | 0 | 2,697 |
| SUPPLIES | 7,647 | 0 | 0 | 7,647 |
| K-1 FOUNDING PARTNERS SVF II LP | 1,607 | 1,128 | 479 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS REVENUE | 9,526 | 9,526 | |
| K-1 CK PEARL FUND LP PORTFOLIO INCOME | 499 | 499 | 499 |
| K-1 FOUNDING PARTNERS SVF II LP PORTFOLIO INCOME | 255 | 255 | 255 |
| K-1 PROMISE HEALTHCARE GROUP LLC RENTAL INCOME | -9,989 | -9,989 | -9,989 |
| K-1 FOUNDING PARTNERS SVF II LP | -1,446 | -1,446 | |
| K-1 FOUNDING PARTNERS SVF II LP | -2 | 0 | -2 |
| K-1 PROMISE HEALTHCARE GROUP LLC | -202,213 | -202,213 | |
| K-1 SURETY PARTNERS LLC | -88,277 | -88,277 | |
| K-1 FOUNDING PARTNERS SVF II LP | -182 | -182 | |
| K-1 PROMISE HEALTHCARE GROUP LLC | -38,606 | -38,606 | |
| K-1 PROMISE HEALTHCARE GROUP LLC | 357 | 357 | |
| K-1 PROMISE HEALTHCARE GROUP LLC | -1,889 | -1,889 | -1,889 |
| K-1 FOUNDING PARTNERS SVF II LP | 32 | 32 | 32 |
| Description | Amount |
|---|---|
| PROMISE HEALTHCARE GROUP LLC | 368,302 |
| UNREALIZED GAIN/LOSS | 12,246 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 19,146 | 19,146 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 14,109 | 0 | 0 | 14,109 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 5,145 | 0 | 0 | 5,145 |