| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 14,833 | 14,833 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment - Stone Ridge Hat-Lap, LLC | AT COST | 1,327,471 | 3,880,465 |
| Investment - CP Hat-Lap, LLC | AT COST | 341,636 | 935,894 |
| Investment - Shoals Hat-Lap, LLC | AT COST | 6,554,050 | 8,357,699 |
| Investment - Ocean Oaks HC, LLC | AT COST | 10,720,074 | 12,478,081 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 36,709 | 36,709 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Miscellaneous | 3,526 | 3,526 | 0 | |
| Insurance | 8,091 | 8,091 | 0 | |
| Passthrough - rental loss | 1,834,665 | 1,834,665 | 0 | |
| Passthrough - other deductions | 184,808 | 184,808 | 0 | |
| Advertising - Jemison Flats | 11 | 11 | 0 | |
| Bank Fees - Jemison Flats | 39 | 39 | 0 | |
| Employee Expenses - Jemison Flats | 328 | 328 | 0 | |
| Repairs and Maintenance - Jemison Flats | 124 | 124 | 0 | |
| Utilities - Jemison Flats | 4,509 | 4,509 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Misc Income - Jemison Flats | 16,336 | 16,336 | 16,336 |
| Passthrough - nontaxable income | 22,552 | 22,552 | 22,552 |
| Passthrough - rental income from | 190,080 | 190,080 | 190,080 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management | 120,000 | 120,000 | 0 | |
| Professional Fees - Jemison Flats | 4,084 | 4,084 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax on investment income | 490,492 | 0 | 0 | |
| Taxes and Licenses - Jemison Flats | 915 | 915 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| Park HAT LAP LLC |
2204 Lakeshore Dr Ste 450 Birmingham,AL35209 |
81-4136187 | Distribution of capital | 0 |
| Shoals HAT LAP LLC |
2204 Lakeshore Dr Ste 450 Birmingham,AL35209 |
83-0739906 | Distribution of capital | 550,000 |
| CP HAT LAP LLC |
2204 Lakeshore Dr Ste 450 Birmingham,AL35209 |
47-1552367 | Distribution of capital | 0 |
| Stone Ridge HAT-LAP LLC |
2204 Lakeshore Dr Ste 450 Birmingham,AL35209 |
46-1746856 | Distribution of capital | 0 |
| Total | 4,548,136 | |||
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| Shoals HAT LAP LLC |
2204 Lakeshore Dr Ste 450 Birmingham,AL35209 |
83-0739906 | Capital contribution | 550,000 |
| Ocean Oaks HC LLC |
2204 Lakeshore Dr Ste 450 Birmingham,AL35209 |
84-4753984 | Capital contribution | 12,025,150 |
| Total | 12,575,150 | |||