| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,905 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FRONTIER NIGHT LIGHT II LP | AT COST | 27,361 | 27,361 |
| HEADSTONG LLC | AT COST | 50,000 | |
| INTELLIGENT GENERATION | AT COST | 4,902 | 4,902 |
| HOME EC CONVERTIBLE NOTE | AT COST | 1,175,000 | 1,175,000 |
| REDMONT CAPITAL PARTNERS III LP | AT COST | 12,332 | 12,332 |
| Description | Amount |
|---|---|
| PARTNERSHIP VALUATION ADJUSTMENTS | 188,113 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 363 | 363 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTELLIGENT GENERATION LLC 26-4840030 | -10,500 | -10,500 | |
| FRONTIER NIGHT LIGHT I LLC 26-18128414 | 13,254 | 13,254 | |
| FRONTIER NIGHT LIGHT II LP 26-2540661 | 17,328 | 17,328 | |
| SEATTLE PROPERTIES, LLC 27-1674818 | 317,349 | 317,349 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NEXTSCREEN LABS LLC | NONE | 311,820 | 263,959 | 2009-09 | 2020-09 | IN FULL AT MATURITY | 6.0000000000 % | COMPANYS ASSETS | WORKING CAPITAL | ||
| NEXTSCREEN CONSULTING LLC | NONE | 100,000 | 258,000 | 2018-06 | 2022-06 | IN FULL AT MATURITY | 6.0000000000 % | COMPANYS ASSETS | WORKING CAPITAL | ||
| WINDING ROAD MEDIA LLC | NONE | 100,000 | 100,000 | 2015-06 | 2020-06 | IN FULL AT MATURITY | 10.0000000000 % | COMPANYS ASSETS | WORKING CAPITAL | ||
| PETER KIVLIN LLC | NONE | 475,000 | 475,000 | 2016-03 | 2020-03 | IN FULL AT MATURITY | 7.0000000000 % | COMPANYS ASSETS | WORKING CAPITAL |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 7,589 | 7,589 | ||
| WEBSITE FEES | 720 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|