| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,094 | 1,638 | 2,456 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 689,438 | 689,438 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES-TD AMERITRADE | 1,215,303 | 1,215,303 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EXCHANGE TRADED FUNDS-TD AMERITRADE | FMV | 465,455 | 465,455 |
| FIXED INCOME-TD AMERITRAD | FMV | 580,326 | 580,326 |
| MUTUAL FUNDS-TD AMERITRADE | FMV | ||
| CRESTWOOD EQUITY PARTNERS K-1 | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BRIDLE TRAIL | 1,550,000 | 1,550,000 | 1,550,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | STOCKMAN BANK LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 975,000 |
| Balance Due | 963,531 |
| Date of Note | 2023-07 |
| Maturity Date | 2024-01 |
| Repayment Terms | |
| Interest Rate | 0.0635 |
| Security Provided by Borrower | LAND |
| Purpose of Loan | MORTGAGE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 155,490 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTO EXPENSES | 2,400 | 2,400 | ||
| DIRECT CHARITABLE EXPENSES | 18,822 | 18,822 | ||
| LICENSE AND PERMITS | 20 | 20 | ||
| OFFICE SUPPLIES | 2,153 | 2,153 | ||
| POSTAGE AND DELIVERY | 450 | |||
| TELEPHONE/INTERNET | 2,262 | 2,262 | ||
| OFFICE EQUIPMENT | 1,717 | 1,717 | ||
| BANK SERVICE FEE | 906 | 906 | ||
| BRIDLE TRAIL EXPENSE | 595 | 595 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CRESTWOOD EQUITY PARTNERS UBI | 632 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 16,534 | 16,534 | ||
| CONSULTING | 5,750 | 5,750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX PAID | 957 | 957 | ||
| EXCISE TAX | 3,693 |