| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 27,400 | 0 | 27,400 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| FMV OF GIFT NOTE RECEIVABLE | FORM 990-PF PART II LINE 3 EXPLANATION | BORROWER'S NAME FMV OF GIFT DATE OF GIFT JON S. KELLY 2019 IRREVOCABLE TRUST 3,267,000.00 1/1/2021 CPLT HOLDINGS 622,000.00 1/1/2021 RILEY GARDNER 309,000.00 1/1/2021 STEPHEN FLEMING 619,000.00 1/1/2021 G.G. KELLY LLC 4,013,000.00 1/1/2021 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CHARLES SCHWAB | FMV | 16,520,287 | 16,520,287 |
| WELLS FARGO ADVISORS | FMV | 833,086 | 833,086 |
| MONETA FUND | FMV | 200,000 | 200,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST RECEIVABLE | 0 | 100 | 100 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 4,643,366 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND SUBSCRIPTIONS | 4,248 | 0 | 4,248 | |
| INSURANCE | 1,458 | 0 | 1,458 | |
| OFFICE | 889 | 0 | 889 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NOTE RECEIVABLE DISCOUNT AMORTIZATION | 796,980 | 796,980 | 796,980 |
| INTEREST INCOME ON NOTES RECEIVABLE | 148,150 | 148,150 | 148,150 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| JON S KELLY 2019 IRRV TRUST | TRUSTEE IS DIRECTOR | 5,247,793 | 3,714,276 | 2021-01 | 2028-09 | INT ANNUALLY; PRINC DUE AT MATURITY | 151.0000000000 % | UNSECURED | CHARITABLE GIFT OF EXISTING PROMISSORY NOTE FROM JON S. KELLY TRUST ESTATE | NA - GIFT BY ESTATE | 0 |
| CPLT HOLDINGS | NONE | 1,000,000 | 707,355 | 2021-01 | 2028-09 | INT ANNUALLY; PRINC DUE AT MATURITY | 151.0000000000 % | UNSECURED | CHARITABLE GIFT OF EXISTING PROMISSORY NOTE FROM JON S. KELLY TRUST ESTATE | NA - GIFT BY ESTATE | 0 |
| RILEY GARDNER | DIRECTOR | 499,890 | 351,646 | 2021-01 | 2028-10 | 151.0000000000 % | UNSECURED | CHARITABLE GIFT OF EXISTING PROMISSORY NOTE FROM JON S. KELLY TRUST ESTATE | NA - GIFT BY ESTATE | 0 | |
| STEPHEN FLEMING | DIRECTOR | 999,970 | 704,110 | 2021-01 | 2028-10 | 151.0000000000 % | UNSECURED | CHARITABLE GIFT OF EXISTING PROMISSORY NOTE FROM JON S. KELLY TRUST ESTATE | NA - GIFT BY ESTATE | 0 | |
| GG KELLY LLC | LLC OWNED BY DIRECTOR | 7,649,677 | 4,747,329 | 2021-01 | 2029-08 | INT QUARTERLY; PRINC AT MATURITY; 3 MON LIBOR | 0 % | UNSECURED | CHARITABLE GIFT OF EXISTING PROMISSORY NOTE FROM JON S. KELLY TRUST ESTATE | NA - GIFT BY ESTATE | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 55,781 | 0 | 55,781 | |
| BROKER FEES | 650 | 650 | 0 |
| Name | Address |
|---|---|
|
JON S KELLY TRUST ESTATE |
2480 NATOMAS PARK DR 150 SACRAMENTO,CA95833 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 24,669 | 0 | 0 |