| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER | 78 | 78 | 0 | 0 |
| SECORE & NIEDZIALEK, P.C. | 12,776 | 12,776 | 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 | 2022-01 | Purchase | 2022-12 | 122,159 | Cost | -122,159 | ||||
| TSW II, LP - PASS THROUGH | 2001-01 | Purchase | 2022-12 | 4,254 | Cost | 4,254 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED SCHEDULE 1 | 20,834,748 | 22,081,301 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GROUND HOG HEAVEN, LLC | AT COST | 198,240 | 565,487 |
| BROOKS 400 LLC | AT COST | 56,512 | 36,000 |
| BROOKS 600 LLC | AT COST | 40,998 | 43,000 |
| BROOKS 700 LLC | AT COST | 61,723 | 67,000 |
| CAREFREE SURPRISE I LLC | AT COST | 19,651 | 6,267 |
| GOODYEAR AIRPARK I LLC | AT COST | 63,000 | |
| HIGHLAND SPRINGS LLC | AT COST | 85,590 | 47,625 |
| LEGEND LAND LLC | AT COST | 67,164 | 35,750 |
| LEGEND RANCH LLC | AT COST | 34,345 | 15,213 |
| AIRFIELD CAPITAL PARTNERS LLC | AT COST | 238,680 | 867,500 |
| AIRFIELD MANAGEMNET ASSOCIATES LLC | AT COST | 17,167 | 5,200 |
| Description | Amount |
|---|---|
| NON-DEDUCTIBLE CHARITABLE GIFT | 400 |
| NON-DEDUCTIBLE EXPENSE TSW | 254 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AIRFIELD CAPITAL PARTNERS LLC PASS THROU | 1,559 | 1,559 | ||
| AIRFIELD MANAGEMENT ASSOCIATES PASS THRO | 403 | 403 | ||
| BROOKS 400 LLC PASS THROUGH EXPENSES | 140 | 140 | ||
| BROOKS 600 LLC PASS THROUGH EXPENSES | 115 | 115 | ||
| BROOKS 700 LLC PASS THROUGH EXPENSES | 166 | 166 | ||
| CAREFREE SURPRISE I LLC PASS THROUGH EXP | 63 | 63 | ||
| GOODYEAR AIRPARK I LLC PASS THROUGH EXP | 3 | 3 | ||
| MISCELLANEOUS EXPENSES | 150 | 150 | ||
| TSW II LP PASS THROUGH EXPENSES | 247,288 | 247,034 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAREFREE SURPRISE I LLC K-1 | 196 | 196 | |
| GROUND HOG HEAVEN LLC - K-1 | 14,980 | 1,129 | |
| HIGHLAND SPRINGS LLC K-1 | 7,214 | 7,214 | |
| LEGEND LAND LLC K-1 | 3,983 | 3,983 | |
| LEGEND RANCH LLC K-1 | 916 | 916 | |
| TSW II, LP K-1 | 9,230 | 28,646 |
| Description | Amount |
|---|---|
| MISC BOOK/TAX ADJUSTMENT | 60 |
| 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 |
|---|---|---|---|---|
| DIV GROWTH - INVESTMENT MANAGER | 1,350 | 1,350 | 0 | 0 |
| MERCER ADVISORS - INVESTMENT MANAGER | 41,971 | 41,971 | 0 | 0 |
| NUANCE - INVESTMENT MANAGER | 11,099 | 11,099 | 0 | 0 |
| OTHER INVESTMENT FEES | 590 | 590 | 0 | 0 |
| TRAN/LATEEF - INVESTMENT MANAGER | 38,971 | 38,971 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AIRFIELD CAPITAL PARTNERS LLC | 4 | 4 | ||
| AIRFIELD MANAGEMENT ASSOCITES LLC | 1 | 1 | ||
| BROOKS 400 LLC | 365 | 365 | ||
| BROOKS 600 LLC | 347 | 347 | ||
| BROOKS 700 LLC | 386 | 386 | ||
| DIVIDEND GROWTH FOREIGN TAX | 48 | 48 | ||
| FEDERAL TAX - 990PF | 40,000 | |||
| FEDERAL TAX - 990T | 91,119 | |||
| GOODYEAR AIRPARK I LLC | 1 | 1 | ||
| NUANCE FOREIGN TAX | 1,150 | 1,150 | ||
| STATE TAXES - FORM 99-T | 30,456 | |||
| TSW II LP FOREIGN TAX | 1,677 | 1,677 |