| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BWTP PC | 102,552 | 22,249 | 24,749 | 77,803 |
| KPMG, LLP | 40,600 | 0 | 0 | 40,600 |
| WARREN BOOKKEEPING | 26,510 | 0 | 0 | 26,510 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY SECURITIES | 2,736,343 | 3,362,406 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALTERNATIVE INVESTMENTS | AT COST | 13,861,529 | 20,866,047 |
| INVESTMENTS RECEIVABLE | AT COST | 4,244,769 | 4,244,769 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 1,198,462 | 832,885 | 365,577 | 365,577 |
| Furniture and Fixtures | 280,144 | 270,099 | 10,045 | 10,045 |
| Machinery and Equipment | 547,788 | 483,773 | 64,015 | 64,015 |
| Improvements | 10,566,191 | 6,612,964 | 3,953,227 | 3,953,227 |
| Land | 19,029,318 | 19,029,318 | 19,029,318 | |
| Miscellaneous | 649,944 | 453,246 | 196,698 | 196,698 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CARMODY MACDONALD | 234,688 | 72,468 | 72,968 | 161,720 |
| OTHER LEGAL FEES | 27,658 | 0 | 0 | 27,658 |
| Item No. | 1 |
|---|---|
| Lender's Name | SELLER |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 384,909 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | BNY MELLON |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,587,168 |
| Balance Due | 161,352 |
| Date of Note | 2009-07 |
| Maturity Date | |
| Repayment Terms | INTEREST PAYABLE MONTHLY |
| Interest Rate | 0.0200 |
| Security Provided by Borrower | INVESTMENT SECURITIES |
| Purpose of Loan | LINE OF CREDIT |
| Description of Lender Consideration | |
| Consideration FMV | 161352 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOK TO TAX DIFFERENCE ON INVESTMENTS | 241,862 | 241,862 | 241,862 | |
| BOOKS AND MEMBERSHIPS | 5,033 | 5,033 | ||
| CATERING/GROCERIES | 8,864 | 8,864 | ||
| COMMUNICATIONS | 29,520 | 29,520 | ||
| CONSULTANTS | 26,228 | 26,228 | ||
| EXPENSES - THRU INVESTMENTS | 76,224 | 76,224 | 76,224 | |
| INSURANCE COSTS | 40,897 | 40,897 | ||
| MISCELLANEOUS | 7,269 | 7,269 | ||
| MONITORING | 4,000 | 4,000 | ||
| NON-DEDUCTIBLE EXPENSE THRU INVESTMENTS | 1,104 | 1,104 | 1,104 | |
| PAYROLL CHARGES | 3,991 | 3,991 | ||
| REPAIRS AND MAINTENANCE | 541,971 | 541,971 | ||
| SUPPLIES | 451,750 | 451,750 | ||
| WELLS & WATER EXPENSE | 68,353 | 68,353 | ||
| WORKER'S COMP INSURANCE | 34,326 | 34,326 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 143,070 | 156,765 | 143,070 |
| PAYCHECK PROTECTION PROGRAM LOAN | 140,000 | ||
| USDA CORONAVIRUS FOOD ASSISTANCE PROGRAM | 500,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| IRA PAYABLE | 4,300 | 3,725 |
| CLEARING ACCOUNT | 150,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ARENAS VALLEY ANIMAL CLINIC | 34,899 | 0 | 0 | 34,899 |
| CORNERSTONE PARTNERS LLC | 141,405 | 141,405 | 141,405 | 0 |
| INVESTMENT FEES | 106,334 | 106,334 | 106,334 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 5,057 | 5,057 | 5,057 | |
| INVESTMENT INCOME TAX | 76,960 | |||
| PROPERTY & SCHOOL TAXES | 46,489 | 46,489 |