| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 17,179 | 8,589 | 8,590 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| LEASING COMMISSIONS-PAN | 2006-05-04 | 20,069 | 20,069 | SL | 5.000000000000 | 0 | 0 | ||
| FURNITURE-Z GALLERIE | 2001-11-15 | 3,715 | 3,694 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE- HOME OFFICE+ | 2001-12-04 | 5,094 | 5,094 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE-Z GALLERIE | 2001-12-05 | 734 | 734 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE- SDB CITI | 2002-01-07 | 1,051 | 975 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE- HOME OFFICE+ | 2002-01-12 | 5,000 | 4,644 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE-Z GALLERIE | 2002-01-30 | 734 | 691 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE- HOME OFF SOL | 2002-01-30 | 839 | 790 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE-Z GALLERIE | 2002-02-10 | 579 | 546 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE-FAN DIEGO | 2002-03-11 | 498 | 474 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE- SADDLEBACK | 2002-03-11 | 5,839 | 5,560 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE- ARTRAGEOUS | 2002-03-26 | 574 | 554 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE- ARTISANOS IMP | 2002-04-02 | 521 | 500 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE- WARM HEARTH | 2002-04-20 | 2,799 | 2,733 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE- ARTISANOS | 2002-04-30 | 1,300 | 1,271 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE- ARTISANOS | 2002-05-22 | 1,318 | 1,300 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE- ARTISANOS | 2002-07-11 | 422 | 422 | SL | 7.000000000000 | 0 | 0 | ||
| HOME OFFICE SOLUTIONS | 2004-03-26 | 1,004 | 966 | SL | 7.000000000000 | 0 | 0 | ||
| EQUIPMENT-B&H PHOTO | 2003-12-14 | 1,356 | 1,356 | SL | 5.000000000000 | 0 | 0 | ||
| EQUIPMENT-BEST BUY | 2003-12-20 | 990 | 990 | SL | 5.000000000000 | 0 | 0 | ||
| VIDEO CAMERA-BEST BUY | 2005-02-25 | 1,153 | 1,077 | SL | 5.000000000000 | 0 | 0 | ||
| HP LASERVET 2840 | 2005-12-14 | 1,388 | 1,388 | SL | 5.000000000000 | 0 | 0 | ||
| EQUIPMENT-AMEX | 2005-12-22 | 1,583 | 1,583 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIP-DELL | 2005-04-16 | 2,152 | 2,078 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIP-DELL | 2005-09-13 | 2,010 | 2,010 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIP-BEST BUY | 2005-11-04 | 905 | 905 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER-DELL (GHA) | 2005-01-16 | 1,415 | 1,298 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER SERVER/MONITOR | 2006-03-27 | 1,019 | 1,019 | SL | 5.000000000000 | 0 | 0 | ||
| ADDITIONAL SERVER | 2006-04-19 | 1,834 | 1,819 | SL | 5.000000000000 | 0 | 0 | ||
| ADDITIONAL SERVER | 2006-05-04 | 1,104 | 1,096 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIP (FRYS) | 2006-04-27 | 1,086 | 1,076 | SL | 5.000000000000 | 0 | 0 | ||
| DELL LAPTOP (JDG) | 2007-02-27 | 3,146 | 2,936 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER - BEST BUY | 2007-12-12 | 1,370 | 1,370 | SL | 5.000000000000 | 0 | 0 | ||
| AUTO | 2006-12-13 | 24,396 | 24,396 | SL | 5.000000000000 | 0 | 0 | ||
| LAND 8532 VAN NUYS BLVD | 2000-11-01 | 225,389 | L | 0 | 0 | ||||
| BUILDING 8532 VAN NUYS BLVD | 2000-11-01 | 275,475 | 85,640 | SL | 39.000000000000 | 7,063 | 7,063 | ||
| FACADE IMPROVEMENTS | 2000-12-01 | 10,562 | 3,263 | SL | 39.000000000000 | 271 | 271 | ||
| FACADE IMPROVEMENTS | 2000-12-15 | 3,657 | 1,132 | SL | 39.000000000000 | 94 | 94 | ||
| TENANT IMPROVEMENTS | 2000-12-01 | 17,306 | 5,347 | SL | 39.000000000000 | 444 | 444 | ||
| TENANT IMPROVEMENTS | 2000-12-15 | 15,064 | 4,648 | SL | 39.000000000000 | 386 | 386 | ||
| TENANT IMPROVEMENTS | 2000-12-26 | 15,186 | 4,684 | SL | 39.000000000000 | 389 | 389 | ||
| TENANT IMPROVEMENTS | 2001-05-31 | 5,191 | 1,546 | SL | 39.000000000000 | 133 | 133 | ||
| IMPROVEMENTS - REMODEL | 2009-01-01 | 240,668 | 24,372 | SL | 39.500000000000 | 6,093 | 0 | ||
| AMPLIFIER | 2009-01-08 | 2,675 | 1,106 | 200DB | 5.000000000000 | 154 | 0 | ||
| COMPUTER EQUIP - VIDEO CONVERTER | 2009-01-08 | 1,416 | 586 | 200DB | 5.000000000000 | 81 | 0 | ||
| COMPUTER - BEST BUY | 2011-04-18 | 531 | 200DB | 5.000000000000 | 0 | 0 | |||
| COMPUTER - APPLE | 2011-05-07 | 2,190 | 200DB | 5.000000000000 | 0 | 0 | |||
| COMPUTER - DELL | 2011-06-13 | 1,148 | 200DB | 5.000000000000 | 0 | 0 | |||
| COMPUTER - SDG AMAZON | 2011-12-09 | 2,689 | 200DB | 5.000000000000 | 0 | 0 | |||
| COMPUTER EQUIP - APPLE | 2011-12-14 | 1,621 | 200DB | 5.000000000000 | 0 | 0 | |||
| OFFICE EQUIP | 2011-10-25 | 649 | 200DB | 5.000000000000 | 0 | 0 | |||
| OFFICE EQUIP | 2011-12-15 | 936 | 200DB | 5.000000000000 | 0 | 0 | |||
| TENANT IMPROVEMENTS | 2001-12-15 | 100,000 | SL | 39.000000000000 | 2,564 | 2,564 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND 8532 VAN NUYS BLVD | 225,389 | 0 | 225,389 | |
| BUILDING 8532 VAN NUYS BLVD | 275,475 | 92,703 | 182,772 | |
| FACADE IMPROVEMENTS | 10,562 | 3,534 | 7,028 | |
| FACADE IMPROVEMENTS | 3,657 | 1,226 | 2,431 | |
| TENANT IMPROVEMENTS | 17,306 | 5,791 | 11,515 | |
| TENANT IMPROVEMENTS | 15,064 | 5,034 | 10,030 | |
| TENANT IMPROVEMENTS | 15,186 | 5,073 | 10,113 | |
| TENANT IMPROVEMENTS | 5,191 | 1,679 | 3,512 | |
| TENANT IMPROVEMENTS | 100,000 | 2,564 | 97,436 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS IN PARTNERSHIPS | FMV | 862,107 | 862,107 |
| INVESTMENTS /LIMITED LIABILITY COMPANIES | FMV | 1,104,970 | 1,104,970 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE-Z GALLERIE | 3,715 | 3,694 | 21 | |
| FURNITURE- HOME OFFICE+ | 5,094 | 5,094 | 0 | |
| FURNITURE-Z GALLERIE | 734 | 734 | 0 | |
| FURNITURE- SDB CITI | 1,051 | 975 | 76 | |
| FURNITURE- HOME OFFICE+ | 5,000 | 4,644 | 356 | |
| FURNITURE-Z GALLERIE | 734 | 691 | 43 | |
| FURNITURE- HOME OFF SOL | 839 | 790 | 49 | |
| FURNITURE-Z GALLERIE | 579 | 546 | 33 | |
| FURNITURE-FAN DIEGO | 498 | 474 | 24 | |
| FURNITURE- SADDLEBACK | 5,839 | 5,560 | 279 | |
| FURNITURE- ARTRAGEOUS | 574 | 554 | 20 | |
| FURNITURE- ARTISANOS IMP | 521 | 500 | 21 | |
| FURNITURE- WARM HEARTH | 2,799 | 2,733 | 66 | |
| FURNITURE- ARTISANOS | 1,300 | 1,271 | 29 | |
| FURNITURE- ARTISANOS | 1,318 | 1,300 | 18 | |
| FURNITURE- ARTISANOS | 422 | 422 | 0 | |
| HOME OFFICE SOLUTIONS | 1,004 | 966 | 38 | |
| EQUIPMENT-B&H PHOTO | 1,356 | 1,356 | 0 | |
| EQUIPMENT-BEST BUY | 990 | 990 | 0 | |
| VIDEO CAMERA-BEST BUY | 1,153 | 1,077 | 76 | |
| HP LASERVET 2840 | 1,388 | 1,388 | 0 | |
| EQUIPMENT-AMEX | 1,583 | 1,583 | 0 | |
| COMPUTER EQUIP-DELL | 2,152 | 2,078 | 74 | |
| COMPUTER EQUIP-DELL | 2,010 | 2,010 | 0 | |
| COMPUTER EQUIP-BEST BUY | 905 | 905 | 0 | |
| COMPUTER-DELL (GHA) | 1,415 | 1,298 | 117 | |
| COMPUTER SERVER/MONITOR | 1,019 | 1,019 | 0 | |
| ADDITIONAL SERVER | 1,834 | 1,819 | 15 | |
| ADDITIONAL SERVER | 1,104 | 1,096 | 8 | |
| COMPUTER EQUIP (FRYS) | 1,086 | 1,076 | 10 | |
| DELL LAPTOP (JDG) | 3,146 | 2,936 | 210 | |
| COMPUTER - BEST BUY | 1,370 | 1,370 | 0 | |
| AUTO | 24,396 | 24,396 | 0 | |
| IMPROVEMENTS - REMODEL | 240,668 | 30,465 | 210,203 | |
| AMPLIFIER | 2,675 | 2,598 | 77 | |
| COMPUTER EQUIP - VIDEO CONVERTER | 1,416 | 1,375 | 41 | |
| COMPUTER - BEST BUY | 531 | 531 | 0 | |
| COMPUTER - APPLE | 2,190 | 2,190 | 0 | |
| COMPUTER - DELL | 1,148 | 1,148 | 0 | |
| COMPUTER - SDG AMAZON | 2,689 | 2,689 | 0 | |
| COMPUTER EQUIP - APPLE | 1,621 | 1,621 | 0 | |
| OFFICE EQUIP | 649 | 649 | 0 | |
| OFFICE EQUIP | 936 | 936 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,320 | 1,320 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | SUZANNE AND JIM GOLLIN |
| Lender's Title | |
| Original Amount of Loan | 100000 |
| Balance Due | 100000 |
| Date of Note | 2013-12 |
| Maturity Date | 2014-12 |
| Repayment Terms | LINE OF CREDIT; NON-INTEREST BEARING |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | PROPERTY IMPROVEMENTS/INVESTMENT |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| NON-DEDUCTIBLE EXPENSES K-1'S | 143 |
| NON-DEDUCTIBLE MEALS AND ENTERTAINMENT | 1,139 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPER | 18,942 | 9,471 | 9,471 | |
| OFFICE EXPENSE | 5,419 | 2,710 | 2,709 | |
| INFORMATION TECH EXPENSES | 7,353 | 3,676 | 3,677 | |
| MEALS AND ENTERTAINMENT AT 50% | 1,139 | 0 | 1,139 | |
| PARTNERSHIP DEDUCTIONS | 31,305 | 31,305 | 0 | |
| DUES AND SUBSCRIPTIONS | 2,500 | 1,250 | 1,250 | |
| POSTAGE AND DELIVERY | 747 | 374 | 373 | |
| GRANT/ADMIN FEES | 13,816 | 0 | 13,816 | |
| CHARITABLE CONTRIBUTIONS - FROM K-1 | 23,583 | 23,583 | 0 | |
| BANK CHARGES | 217 | 174 | 43 | |
| MISCELLANEOUS | 416 | 208 | 208 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME | 30,137 | 30,137 | 30,137 |
| FROM 990-T UBIT | 155,831 | 155,831 | |
| RENTAL INCOME - RCG LONGVIEW II LP | -1,286 | -1,286 | -1,286 |
| RENTAL INCOME - NORTHSHORE VILLAGE LLC | 1,573 | 1,573 | 1,573 |
| RENTAL INCOME - ROSEMONT ATLANTA PORTFOLIO LP | -3,890 | -3,890 | -3,890 |
| RENTAL INCOME - ROSEMONT DIVERSIFIED | -13,731 | -13,731 | -13,731 |
| RENTAL INCOME - CLEARWATER CAPITAL II | 171 | 171 | 171 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS AND LOSSES | 24,255 |
| PSHIP BOOK/TAX ADJUSTMENT | 23,332 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 4,726 | 5,347 |
| SECURITY DEPOSIT- PANORAMA CITY | 7,920 | 7,920 |
| OTHER PAYABLES | 672 | 55 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 3,510 | 3,510 | 0 | |
| CONSULTING FEES | 25,293 | 12,646 | 12,647 |
| Name | Address |
|---|---|
|
OPEN SOCIETY INSTITUTE |
400 WEST 59TH STREET NEW YORK,NY10019 |
|
SIGRID RAUSING TRUST |
12 PENZANCE PLACE LONDONW11 4PA UK |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,229 | 1,229 | 0 | |
| PAYROLL TAXES | 11,779 | 2,356 | 9,423 | |
| LICENSES, TAXES, PERMITS | 110 | 55 | 55 |