| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 44,500 | 0 | 44,500 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| FMV OF GIFT NOTE RECEIVABLE | FORM 990-PF PART II LINE 7 EXPLANATION | BORROWER'S NAME FMV OF GIFT DATE OF GIFTJON S. KELLY 2019 IRREVOCABLE TRUST 3,267,000.00 1/1/2021 CPLT HOLDINGS 622,000.00 1/1/2021RILEY GARDNER 309,000.00 1/1/2021STEPHEN FLEMING 619,000.00 1/1/2021G.G. KELLY LLC 4,013,000.00 1/1/2021 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CHARLES SCHWAB | FMV | 28,311,933 | 28,311,933 |
| MONETA FUND | AT COST | 1,200,000 | 1,200,000 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 230,350 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND SUBSCRIPTIONS | 3,629 | 0 | 3,629 | |
| INSURANCE | 1,425 | 0 | 1,425 | |
| WEBSITE EXPENSE | 11,032 | 0 | 11,032 | |
| FILING FEE | 220 | 0 | 220 | |
| OFFICE SUPPLIES | 14 | 0 | 14 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NOTE RECEIVABLE DISCOUNT AMORTIZATION | 797,021 | 797,021 | 797,021 |
| INTEREST INCOME ON NOTES RECEIVABLE | 489,576 | 489,576 | 489,576 |
| PARTNERSHIP NET INCOME | -47,788 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 2,751,774 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITY | 0 | 148,775 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| JON S KELLY 2019 IRRV TRUST | TRUSTEE IS DIRECTOR | 5,247,793 | 4,481,035 | 2021-01 | 2028-09 | INT ANNUALLY; PRINC DUE AT MATURITY | 151.0000000000 % | UNSECURED | CHARITABLE GIFT OF EXISTING PROMISSORY NOTE FROM JON S. KELLY TRUST ESTATE | NA - GIFT BY ESTATE | 0 |
| CPLT HOLDINGS | NONE | 1,000,000 | 853,677 | 2021-01 | 2028-09 | INT ANNUALLY; PRINC DUE AT MATURITY | 151.0000000000 % | UNSECURED | CHARITABLE GIFT OF EXISTING PROMISSORY NOTE FROM JON S. KELLY TRUST ESTATE | NA - GIFT BY ESTATE | 0 |
| RILEY GARDNER | DIRECTOR | 499,890 | 424,752 | 2021-01 | 2028-10 | INT ANNUALLY; PRINC DUE AT MATURITY | 151.0000000000 % | UNSECURED | CHARITABLE GIFT OF EXISTING PROMISSORY NOTE FROM JON S. KELLY TRUST ESTATE | NA - GIFT BY ESTATE | 0 |
| STEPHEN FLEMING | DIRECTOR | 999,970 | 850,014 | 2021-01 | 2028-10 | INT ANNUALLY; PRINC DUE AT MATURITY | 151.0000000000 % | UNSECURED | CHARITABLE GIFT OF EXISTING PROMISSORY NOTE FROM JON S. KELLY TRUST ESTATE | NA - GIFT BY ESTATE | 0 |
| GG KELLY LLC | LLC OWNED BY DIRECTOR | 7,649,677 | 6,006,179 | 2021-01 | 2029-08 | INT QUARTERLY; PRINC AT MATURITY; 3 MON LIBOR | 0 % | UNSECURED | CHARITABLE GIFT OF EXISTING PROMISSORY NOTE FROM JON S. KELLY TRUST ESTATE | NA - GIFT BY ESTATE | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 16,950 | 0 | 16,950 |
| Name | Address |
|---|---|
|
JON S KELLY TRUST ESTATE |
2480 NATOMAS PARK DR 150 SACRAMENTO,CA95833 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 29,668 | 0 | 0 | |
| DEFERRED TAX EXPENSE | 38,250 | 0 | 0 |