| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax preparation fees | 1,800 | 1,800 | ||
| Bookkeeping fees | 3,070 | 3,070 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Magnolia Holding Company, LLC | 157,396 | 10,190 |
| FirstCity Bank of Commerce, Inc | 744,471 | 350,820 |
| Instawares Holding Co, LLC | 18,072 | 146,254 |
| Texas Rein, LLC | 19,915 | 25,000 |
| Wave Investments QP, LP | 1,072,091 | 1,123,041 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land - Dry Creek Bham | 3,332,000 | 3,332,000 | 3,332,000 | |
| Land - Laredo | 104,000 | 104,000 | 104,000 | |
| Land - Motor-X | 84,960 | 84,960 | 84,960 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Item No. | 1 |
|---|---|
| Lender's Name | Tonka Corp |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 1,082,000 |
| Balance Due | 763,240 |
| Date of Note | 2015-02 |
| Maturity Date | 2025-02 |
| Repayment Terms | 18 semi-annual pmts |
| Interest Rate | 0000000000.040000000000 |
| Security Provided by Borrower | Land |
| Purpose of Loan | Mortgage |
| Description of Lender Consideration | Mortgage |
| Consideration FMV | 1082000 |
| Item No. | 2 |
|---|---|
| Lender's Name | Hazelrig Alvin & Geardeldeen |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 500,000 |
| Balance Due | 347,015 |
| Date of Note | 2015-02 |
| Maturity Date | 2025-02 |
| Repayment Terms | 20 semi-annual pmts |
| Interest Rate | 0000000000.040000000000 |
| Security Provided by Borrower | Land |
| Purpose of Loan | Mortgage |
| Description of Lender Consideration | Mortgage |
| Consideration FMV | 500000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 - Instawares Holding Co, LLC | 10,625 | 36 | |
| K-1 - Magnolia Holding Co, LLC | -342 | 19 | |
| K-1 - Texas Rein, LLC | 2,360 | ||
| K-1 - Wave Investments QP, LP | -40,155 | -15,152 |
| Description | Amount |
|---|---|
| PPA | -30 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Smartenclosure Systems Inc | None | 75,000 | 75,000 | 2013-10 | 2023-10 | Demand | 6.0000000000 % | business assets | Temp working capital | pledge of business assets | 75,000 |
| Smartenclosure Systems Inc | None | 75,000 | 75,000 | 2013-12 | 2023-12 | Demand | 6.0000000000 % | business assets | Temp working capital | pledge of business assets | 75,000 |
| Craig Calloway | None | 353,422 | 353,422 | 2015-10 | 2019-10 | Balloon | 6.0000000000 % | personal assets | personal loan | 1st priority security interest | 353,422 |
| Jonathan Clues | None | 400,000 | 400,000 | 2015-08 | 2019-08 | Balloon | 6.0000000000 % | personal assets | personal loan | 1st priority security interest | 400,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property taxes | 4,989 | 4,989 |