| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,182 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | DAYTON SIX LLC |
| Lender's Title | |
| Relationship to Insider | 33.34% OWNED BY SAM LANDIS AND ROB MCFADDEN |
| Original Amount of Loan | 45,000 |
| Balance Due | 45,000 |
| Date of Note | 2017-12 |
| Maturity Date | 2024-12 |
| Repayment Terms | FULLY DUE AND PAYABLE UPON MATURITY |
| Interest Rate | 3.000000000000 |
| Security Provided by Borrower | LAND - 0 SUTRO TUNNEL RD, DAYTON, NV |
| Purpose of Loan | FOR GENERAL IMPROVEMENTS AND STRUCTURE STABILIZATION OF 0 SUTRO TUNNEL RD. |
| Description of Lender Consideration | CASH |
| Consideration FMV | 45000 |
| Item No. | 2 |
|---|---|
| Lender's Name | LY22 LLC |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 150,000 |
| Balance Due | 150,000 |
| Date of Note | 2022-05 |
| Maturity Date | 2026-01 |
| Repayment Terms | FULLY DUE AND PAYABLE UPON MATURITY |
| Interest Rate | 6.000000000000 |
| Security Provided by Borrower | LAND - 0 SUTRO TUNNEL RD, DAYTON, NV |
| Purpose of Loan | FOR GENERAL IMPROVEMENTS AND STRUCTURE STABILIZATION OF 0 SUTRO TUNNEL RD. |
| Description of Lender Consideration | CASH |
| Consideration FMV | 150000 |
| Item No. | 3 |
|---|---|
| Lender's Name | DAVID AND CECILE CRITCHFIELD |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 100,000 |
| Balance Due | 100,000 |
| Date of Note | 2022-10 |
| Maturity Date | 2027-11 |
| Repayment Terms | FULLY DUE AND PAYABLE UPON MATURITY |
| Interest Rate | 6.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | FOR GENERAL IMPROVEMENTS AND STRUCTURE STABILIZATION OF 0 SUTRO TUNNEL RD. |
| Description of Lender Consideration | CASH |
| Consideration FMV | 100000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WIP - SITE RESTORATION | 111,170 | 276,460 | 276,460 |
| SUTRO SITE SCALED MODEL | 0 | 5,929 | 5,929 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE FEES | 11 | 0 | 0 | 0 |
| MERCHANT SERVICE FEES | 1,616 | 0 | 0 | 1,616 |
| ADVERTISING & MARKETING | 9,567 | 0 | 0 | 9,567 |
| INSURANCE EXPENSE | 2,829 | 0 | 0 | 2,829 |
| LICENSES & FEES | 296 | 0 | 0 | 0 |
| OFFICE EXPENSE | 4,003 | 0 | 0 | 2,002 |
| DUES & SUBSCRIPTIONS | 1,524 | 0 | 0 | 1,524 |
| EVENT EXPENSES | 7,450 | 0 | 7,450 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 35,097 | 35,097 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 170 | 339 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 4,298 | 0 | 0 | 0 |
| FEDERAL INVESTMENT EXCISE TAX | 39 | 0 | 0 | 0 |