| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL & ACCOUNTING FEES | 23,127 | 8,736 | 0 | 14,391 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 10,011,451 | 11,085,285 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FALCON CREST LLC | FMV | 9,499,694 | 9,499,694 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID EXPENSES | 1,000 | 1,000 |
| Description | Amount |
|---|---|
| ADJ FOR PRIOR YEAR CHANGE | 67,777 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WEBSITE, LOGO DESIGN | 3,332 | 0 | 0 | 0 |
| INSURANCE | 1,971 | 0 | 0 | 0 |
| BANK CHARGES | 12 | 0 | 0 | 0 |
| MEMORIAL GOLF EVENT EXPENSES | 165,422 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME | 11,417 | 11,417 | 0 |
| ORDINARY LOSS FROM K-1 | -27,126 | -27,126 | -27,126 |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 145,635 | 145,635 |
| Description | Amount |
|---|---|
| REFUND OF NONDEDUCTIBLE INT & PENALTIES | 142 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO ESTATE OF HANSGEORG BORBONUS | 0 | 55,330 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NOTE RECEIVABLE CNTF | 2,480,000 | 2,176,748 | 2022-11 | 2033-05 | MONTHLY PAYMENTS FOR 10 YEARS | 400.0000000000 % | SECURED BY LAND | SELLER FINANCING FOR 50% OF LAND SALE | 320 ACRES OF LAND | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MGT FEES | 44,310 | 44,310 | 0 | 0 |
| CONSULTING FEES | 9,167 | 0 | 0 | 780 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FED EXCISE TAX | 13,888 | 13,888 | 0 | 0 |
| FOREIGN TAXES | 4,688 | 4,688 | 0 | 0 |