| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,030 | 6,515 | 0 | 6,515 |
| 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 | 13,675 | SL | 7.000000000000 | 0 | 0 | 0 | |
| AV EQUIPMENT | 2012-07-01 | 1,331 | 665 | SL | 5.000000000000 | 0 | 0 | 0 | |
| AV EQUIPMENT | 2013-07-01 | 2,165 | 2,165 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2013-07-01 | 39,111 | 39,111 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FURNISHINGS | 2013-07-01 | 3,664 | 2,990 | SL | 7.000000000000 | 305 | 0 | 305 | |
| EQUIPMENT | 2014-07-01 | 7,200 | 5,760 | SL | 5.000000000000 | 840 | 0 | 840 | |
| FURNITURE | 2014-07-01 | 7,616 | 4,352 | SL | 7.000000000000 | 635 | 0 | 635 | |
| AV EQUIPMENT | 2015-10-01 | 525 | 236 | SL | 5.000000000000 | 61 | 0 | 61 | |
| DONATED GO PRO CAMERA | 2015-07-01 | 2,500 | 1,250 | SL | 5.000000000000 | 292 | 0 | 292 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CK PEARL FUND, LP | FMV | 355,324 | 355,324 |
| FOUNDING PARTNERS SVF II, LP (MARCO LLC) | FMV | 13,461 | 13,461 |
| PROMISE HEALTHCARE GROUP, LLC (MARCO LLC) | FMV | 466,699 | 466,699 |
| PROMISE HEALTHCARE GROUP, LLC (2014) (STUTTGART LLC) | FMV | 633,451 | 633,451 |
| LEVEL 3 CAPITAL FUND (STUTTGART LLC) | FMV | 114,508 | 114,508 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 6,314 | 0 | 0 | 6,314 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ALEUTIAN TIGER LLC | 1,850,000 | ||
| DAKOTA KID II LLC | 1,750,000 | 1,755,830 | 1,755,830 |
| FIGHTER HANGER ONE LLC | 2,952,254 | ||
| STAMPEDE AIRCRAFT MANAGEMENT LP | 1,169,498 | 39,357 | 39,357 |
| WHISTLING DEATH LLC | 3,000,000 | 3,141,327 | 3,141,327 |
| BETTY'S DREAM LLC | 2,000,000 | 2,000,000 | 2,000,000 |
| AVENGER 41 LLC | 650,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AIRCRAFT MANAGEMENT-CONTRACT PILOT SERVICES | 6,500 | 0 | 0 | 6,500 |
| AIRCRAFT MANAGEMENT-FUEL & FEES | 15,416 | 0 | 0 | 15,416 |
| AIRCRAFT MANAGEMENT-REGISTRATION | 770 | 0 | 0 | 770 |
| AIRCRAFT MANAGEMENT-STATE | 1,800 | 0 | 0 | 1,800 |
| AIRCRAFT MANAGEMENT-REPAIRS & MAINTENANCE | 132,114 | 0 | 0 | 132,114 |
| AIRCRAFT MANAGEMENT-TRAVEL | 117 | 0 | 0 | 117 |
| DUES & SUBSCRIPTIONS | 1,705 | 0 | 0 | 1,705 |
| INSURANCE | 4,490 | 0 | 0 | 4,490 |
| K-1 CK PEARL FUND LP | 13,399 | 13,399 | 0 | 0 |
| K-1 PROMISE HEALTHCARE GROUP LLC (MARCO) - BOOK-TAX DIFFERENCE | 38,063 | 0 | 38,063 | 0 |
| MEALS & ENTERTAINMENT | 405 | 0 | 0 | 405 |
| OFFICE EXPENSE | 30 | 0 | 0 | 30 |
| SUPPLIES | 43,048 | 0 | 0 | 43,048 |
| K-1 LEVEL 3 CAPITAL FUND, LP (TFLM) | 2,816 | 2,816 | 0 | 0 |
| K-1 LEVEL 3 CAPITAL FUND, LP (TFLM) - BOOK-TAX DIFFERENCE | -690 | 0 | -690 | 0 |
| K-1 PROMISE HEALTHCARE GROUP LLC (MARCO) - N/D EXPENSES | 1,237 | 0 | 1,237 | 0 |
| K-1 PROMISE HEALTHCARE GROUP LLC (MARCO) - EXCESS BUSINESS INTEREST EXPENSE | 70,955 | 0 | 70,955 | 0 |
| CONTRACT LABOR | 1,825 | 0 | 0 | 1,825 |
| ADVERTISING | 9,688 | 0 | 0 | 9,688 |
| K-1 CK PEARL FUND LP - BOOK-TAX DIFFERENCE | -765,998 | 0 | -765,998 | 0 |
| K-1 PROMISE HEALTHCARE GROUP LLC (STUTTGART) - EXCESS BUSINESS INTEREST | 15,204 | 0 | 15,204 | 0 |
| K-1 PROMISE HEALTHCARE GROUP LLC (STUTTGART) - N/D EXPENSES | 265 | 0 | 265 | 0 |
| K-1 PROMISE HEALTHCARE GROUP LLC (STUTTGART) - BOOK-TAX DIFFERENCE | 8,156 | 0 | 8,156 | 0 |
| K-1 LEVEL 3 CAPITAL FUND LP (STUTTGART) - PORTFOLIO DEDUCTIONS | -867 | -867 | 0 | 0 |
| K-1 LEVEL 3 CAPITAL FUND LP (STUTTGART) - BOOK-TAX DIFFERENCE | 1,572 | 0 | 1,572 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 PROMISE HEALTHCARE GROUP LLC (MARCO LLC) | -314,855 | -314,855 | |
| K-1 PROMISE HEALTHCARE GROUP LLC (MARCO LLC) - RENTAL INCOME | -9,990 | -9,990 | -9,990 |
| K-1 PROMISE HEALTHCARE GROUP LLC (STUTTGART) | -67,464 | -67,464 | |
| K-1 PROMISE HEALTHCARE GROUP LLC (STUTTGART) - RENTAL INCOME | -2,140 | -2,140 | -2,140 |
| K-1 LEVEL 3 (STUTTGART) | 1,311 | 1,311 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 7,429 | 7,429 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 105,000 | 0 | 0 | 105,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 11,412 | 0 | 11,412 | 0 |