| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SECORE & NIEDZIALEK, P.C. | 14,432 | 14,432 | 0 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| TSW II, LP - PASS THROUGH | 2021-01 | Purchase | 2021-12 | 63,945 | Cost | 63,945 | ||||
| TSW II, LP - PASS THROUGH | 2001-01 | Purchase | 2021-12 | 385,971 | Cost | 385,971 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED SCHEDULE 1 | 14,126,930 | 19,365,538 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GROUND HOG HEAVEN, LLC | AT COST | 210,828 | 733,819 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CSV LIFE INSURANCE | 507,145 | 7,000,000 | 7,000,000 |
| Description | Amount |
|---|---|
| KBS BASIS ADJUSTMENT | 97,789 |
| LIFE INSURANCE PREMIUM | 546,123 |
| NON-DEDUCTIBLE CHARITABLE GIFT | 265 |
| NON-DEDUCTIBLE PENALTY | 31 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS EXPENSES | 247 | 247 | ||
| TSW II LP PASS THROUGH EXPENSES | 324,973 | 324,800 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROUND HOG HEAVEN LLC - K-1 | 11,088 | 1,883 | |
| TSW II, LP K-1 | -5,166 | 20,545 |
| Description | Amount |
|---|---|
| LIFE INSURANCE PROCEEDS NET CSV | 6,492,855 |
| MISC BOOK/TAX ADJUSTMENT | 257 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL INCOME TAXES PAYABLE | 39,596 | |
| STATE INCOME TAXES PAYABLE | 106 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| OUR COASTAL VILLAGE INC | 250,000 | 250,000 | 2018-02 | 2049-02 | PRINCIPAL & ACRD INT DUE 2049 | 250.00 % | UNSECURED | LOW INCOME HOUSING | DEV OF LOW INC HOUSING | 250,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MERCER ADVISORS - INVESTMENT MANAGER | 53,342 | 53,342 | 0 | 0 |
| NUANCE - INVESTMENT MANAGER | 12,410 | 12,410 | 0 | 0 |
| TRAN/LATEEF - INVESTMENT MANAGER | 49,137 | 49,137 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DIVIDEND GROWTH FOREIGN TAX | 78 | 78 | ||
| FEDERAL TAX - 990PF | 31,918 | |||
| FEDERAL TAX - 990T | 129,026 | |||
| NUANCE FOREIGN TAX | 288 | 288 | ||
| STATE TAXES - FORM 99-T | 30,106 | |||
| TSW II LP FOREIGN TAX | 3,345 | 3,345 |