| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 12,600 | 6,300 | 6,300 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FORESIGHT GOLF LLC | 2016-05 | PURCHASE | 2024-03 | 46,227 | 46,227 | |||||
| GROUND HOG HEAVEN LLV | 2018-02 | PURCHASE | 2024-10 | 202,607 | 202,607 | |||||
| K-1 TSWII LP | 2021-05 | PURCHASE | 2024-12 | 46 | 46 | |||||
| K-1 TSWII LP | 2021-05 | PURCHASE | 2024-12 | 3,457 | 3,457 | |||||
| K-1 TSWII LP | 2024-02 | PURCHASE | 2024-12 | 2,780 | 2,780 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| POWERSHARES 6112-9254 | 5,373,853 | 7,892,725 |
| DIVIDEND GROWTH 2821-3006 | 3,446,353 | 4,496,775 |
| TRAN 1434-3155 | 6,350,959 | 8,476,341 |
| KBS 7419-6668 | 12,166,133 | 12,190,277 |
| NUANCE 2106-6827 | 3,391,987 | 3,582,815 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AIRFIELD CAPITAL PARTNERS LLC | AT COST | 1,024,151 | 1,577,647 |
| AIRFIELD MANAGEMENT ASSOCIATES LLC | AT COST | 21,923 | 5,201 |
| BANDIT REPUBLIC INVESTORS LTD | AT COST | 387,638 | 370,629 |
| BROOKS 400 LLC | AT COST | 92,680 | 76,875 |
| BROOKS 600 LLC | AT COST | 83,825 | 88,930 |
| BROOKS 700 LLC | AT COST | 129,503 | 139,544 |
| BUCKHORN GOLF II | AT COST | 363,349 | 375,280 |
| CAREFREE SURPRISE I LLC | AT COST | 53,767 | 12,534 |
| CHATHAM INVESTMENT FUND IV | AT COST | 127,849 | 138,011 |
| GOLF ASSOCIATES LTD | AT COST | 65,158 | 72,000 |
| GROUND HOG HEAVEN | AT COST | ||
| HIGHLAND SPRINGS LLC | AT COST | 56,424 | 1 |
| J&R MEDICAL PLAZA LLC | AT COST | 329,239 | 1,518,302 |
| LEGEND LAND LLC | AT COST | 91,568 | 22,138 |
| LEGEND RANCH LLC | AT COST | 48,648 | 17,225 |
| PLEASANT COUNTRY LTD | AT COST | 632,864 | 630,000 |
| REPUBLIC GOLF CLUB | AT COST | 72,258 | |
| TEXAS LOT | AT COST | 72,000 | 72,000 |
| TSW II LP | AT COST | 2,081,185 | 1,640,719 |
| WEST PLEASEANT COUNTRY LLP | AT COST | 443,164 | 414,000 |
| Description | Amount |
|---|---|
| K-1 NONDEDUCTIBLE EXP | 266 |
| BOOK/TAX ADJUSTMENT | 247,537 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OTHER EXPENSE | 1,847 | 1,847 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AIRFIELD CAPITAL PARTNERS LLC | -5,227 | -5,227 | -5,227 |
| AIRFIELD MANAGEMENT ASSOCIATI | -1,347 | -1,347 | -1,347 |
| BANDIT REPUBLIC INVESTORS | 24,862 | 24,862 | 24,862 |
| BROOKS 400-600-700 LLC | -2,972 | -2,972 | -2,972 |
| BUCKHORN GOLF II | 34,667 | 34,667 | 34,667 |
| CAREFREE SURPRISE I LLC K1 | -73 | -73 | -73 |
| CHATHAM INVESTMENT | -6,562 | -6,562 | -6,562 |
| FORESIGHT GOLF | 62,549 | 62,549 | 62,549 |
| GOLF ASSOCIATES | -2,741 | -2,741 | -2,741 |
| HIGHLAND SPRINGS LLC K1 | 9,517 | 9,517 | 9,517 |
| J&R MEDICAL | 1,431 | 1,431 | 1,431 |
| LEGEND LAND/RANCH LLC K1 | 14,112 | 14,112 | 14,112 |
| PLEASANT COUNTRY | -1,685 | -1,685 | -1,685 |
| REPUBLIC GOLD CLUB | -2,516 | -2,516 | -2,516 |
| WEST PLEASANT COUNTRY | -1,572 | -1,572 | -1,572 |
| NY LIFE POLICY | -3,775 | -3,775 | -3,775 |
| K-1 ACTIVITY-TSW | -63,857 | -63,857 | |
| K-1 ACTIVITY-GROUND HOG HEAVE | 17,387 | 17,387 | |
| K-1 CHATHAM INVESTMENT | -502 | -502 | |
| K-1 ACTIVITY-TSW UBTI | 7,455 | 7,455 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| REPUBLIC GOLF-INVESTMENT | 40,606 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
NOTES RECEIVABLE - OUR COASTAL VILL |
|
|
NOTES RECEIVABLE - AIRFIELD CAPITAL |
232,622 |
|
ACCRUED INTEREST RECEIVABLE |
211,397 |
|
NOTES RECEIVABLE - CADRE CITRUS CO |
4,500,000 |
|
RECEIVABLE |
25,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MERCER ADVISORS - INVESTMENT MAN | 116,986 | 116,986 | ||
| NUANCE - INVESTMENT MANAGER | 14,274 | 14,274 | ||
| TRAN/LATEEF - INVESTMENT MANAGER | 67,045 | 67,045 | ||
| ANNUAL REPORT FEE | 10 | 10 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DIVIDEND GROWTH FOREIGN TAX | 3,128 | 3,128 | ||
| HIGHLAND SPRINGS | 562 | 562 |