| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax preparation fees | 2,200 | 2,200 | ||
| Bookkeeping fees | 2,500 | 2,500 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 387 acres Land | 2015-02 | P | 2023-03 |
TNT Hauling LLC |
2,316,000 | 2,461,064 | -145,064 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Wave Investments QP, LP | 3,394,465 | 5,085,342 |
| ITC Broadband Investments QP, LLC | 129,358 | 158,082 |
| HFSA, LLC fka Leap | 250,000 | 250,000 |
| Instant Financial, Inc | 600,000 | 600,000 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land - Dry Creek Bham | 3,332,000 | 1,059,896 | 1,059,896 | |
| Land - Laredo | 104,000 | |||
| Land - Motor-X | 84,960 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 26,800 | 26,800 |
| Item No. | 1 |
|---|---|
| Lender's Name | Tonka Corp |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 1,082,000 |
| Balance Due | |
| Date of Note | 2015-02 |
| Maturity Date | 2025-02 |
| Repayment Terms | 18 semi-annual pmts |
| Interest Rate | 0000000000.040000000000 |
| Security Provided by Borrower | Land |
| Purpose of Loan | Mortgage |
| Description of Lender Consideration | Mortgage |
| Consideration FMV | 1082000 |
| Item No. | 2 |
|---|---|
| Lender's Name | Hazelrig Alvin & Geardeldeen |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 500,000 |
| Balance Due | 88,184 |
| Date of Note | 2015-02 |
| Maturity Date | 2025-02 |
| Repayment Terms | 20 semi-annual pmts |
| Interest Rate | 0000000000.040000000000 |
| Security Provided by Borrower | Land |
| Purpose of Loan | Mortgage |
| Description of Lender Consideration | Mortgage |
| Consideration FMV | 500000 |
| Description | Amount |
|---|---|
| PPA | 20,268 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Expense | 23 | 23 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 - Instawares Holding Co, LLC | 715 | 1,460 | |
| K-1 - Wave Investments QP, LP | 129,820 | 198,937 | |
| K-1 - ITC Broadband Investments QP, LLC | -20,104 | 1,279 | |
| K-1 - HFSA, LLC | 18,904 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Smartenclosure Systems Inc | None | 75,000 | 75,000 | 2013-10 | 2023-10 | Demand | 6.0000000000 % | business assets | Temp working capital | pledge of business assets | 75,000 |
| Smartenclosure Systems Inc | None | 75,000 | 75,000 | 2013-12 | 2023-12 | Demand | 6.0000000000 % | business assets | Temp working capital | pledge of business assets | 75,000 |
| Jim Oliva | None | 300,000 | 225,000 | 2019-04 | 2022-04 | Balloon | 6.0000000000 % | personal assets | personal loan | 1str priority security interest | 300,000 |
| Leap Credit LLC | None | 2020-08 | 2031-08 | Balloon | 15.0000000000 % | business assets | temp working capital | pledge of business assets | 250,000 | ||
| TNT Hauling Inc | None | 2,000,000 | 1,860,412 | 2023-03 | 2029-03 | Monthly - 6 Yr | 6.5000000000 % | business assets | seller financing | pledge of business assets | 2,316,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property taxes | 2,854 | 2,854 |