| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CEDAR CREEK RANCH | 3,500,000 | 3,500,000 | 3,500,000 | |
| GRAVEL PIT 2 | 400,000 | 400,000 | 400,000 | |
| CATEPILLAR TRACTOR | 20,000 | 20,000 | 20,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS FIXED INCOME | AT COST | 3,243,910 | 3,211,645 |
| MUTUAL FUNDS EQUITY | AT COST | 4,509,023 | 5,707,741 |
| MUTUAL FUNDS ALTERNATIVES | AT COST | 300,107 | 325,394 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUFFORD WALDECK LEGAL FEES | 9,608 | 7,206 | 2,402 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED DIVIDENDS | 1,727 | 86 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITY EXPENSES - TRUST ASSETS | 3,125 | 3,125 | ||
| ENVIROMENTAL ASSESSMENT FEE | 875 | 875 | ||
| REPAIRS AND MAINT - TRUST ASSETS | 1,000 | 1,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| SPITFIRE REALTY LLC | NONE | 5,785,000 | 5,535,000 | 2020-08 | 2028-12 | Semi Annual Pmts | 5.0000000000 % | REAL ESTATE | Purchase Property | Real Estate | 5,535,000 |
| AMBER WINTER SUN REV TRUST | NONE | 400,000 | 400,000 | 2020-12 | 2022-12 | Semi Annual Pmts | 5.0000000000 % | REAL ESTATE | Purchase Property | Real Estate | 400,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MONTROSE COMM FND ADMIN FEE | 14,000 | 14,000 | ||
| ABWM INVESTMENT MANAGEMENT FEES | 70,508 | 70,508 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX - PRIOR YEAR | 318 | |||
| FOREIGN TAX PAID | 870 | 870 | ||
| PROPERTY TAXES - TRUST ASSETS | 7,477 | 7,477 |