| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 19,078 | 9,539 | 9,539 |
| 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 | 92,703 | SL | 39.000000000000 | 7,063 | 7,063 | ||
| FACADE IMPROVEMENTS | 2000-12-01 | 10,562 | 3,534 | SL | 39.000000000000 | 271 | 271 | ||
| FACADE IMPROVEMENTS | 2000-12-15 | 3,657 | 1,226 | SL | 39.000000000000 | 94 | 94 | ||
| TENANT IMPROVEMENTS | 2000-12-01 | 17,306 | 5,791 | SL | 39.000000000000 | 444 | 444 | ||
| TENANT IMPROVEMENTS | 2000-12-15 | 15,064 | 5,034 | SL | 39.000000000000 | 386 | 386 | ||
| TENANT IMPROVEMENTS | 2000-12-26 | 15,186 | 5,073 | SL | 39.000000000000 | 389 | 389 | ||
| TENANT IMPROVEMENTS | 2001-05-31 | 5,191 | 1,679 | SL | 39.000000000000 | 133 | 133 | ||
| IMPROVEMENTS - REMODEL | 2009-01-01 | 240,668 | 30,465 | SL | 39.500000000000 | 6,093 | 0 | ||
| AMPLIFIER | 2009-01-08 | 2,675 | 1,260 | 200DB | 5.000000000000 | 77 | 0 | ||
| COMPUTER EQUIP - VIDEO CONVERTER | 2009-01-08 | 1,416 | 667 | 200DB | 5.000000000000 | 41 | 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 | 2,564 | SL | 39.000000000000 | 2,564 | 2,564 | ||
| TENANT IMPROVEMENTS | 2014-02-11 | 50,000 | SL | 39.000000000000 | 1,175 | 1,175 | |||
| TENANT IMPROVEMENTS | 2014-04-25 | 37,250 | SL | 39.000000000000 | 637 | 637 |
| 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 | 99,766 | 175,709 | |
| FACADE IMPROVEMENTS | 10,562 | 3,805 | 6,757 | |
| FACADE IMPROVEMENTS | 3,657 | 1,320 | 2,337 | |
| TENANT IMPROVEMENTS | 17,306 | 6,235 | 11,071 | |
| TENANT IMPROVEMENTS | 15,064 | 5,420 | 9,644 | |
| TENANT IMPROVEMENTS | 15,186 | 5,462 | 9,724 | |
| TENANT IMPROVEMENTS | 5,191 | 1,812 | 3,379 | |
| TENANT IMPROVEMENTS | 100,000 | 5,128 | 94,872 | |
| TENANT IMPROVEMENTS | 50,000 | 1,175 | 48,825 | |
| TENANT IMPROVEMENTS | 37,250 | 637 | 36,613 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS IN PARTNERSHIPS | FMV | 916,139 | 916,139 |
| INVESTMENTS /LIMITED LIABILITY COMPANIES | FMV | 1,023,010 | 1,023,010 |
| 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 | 36,558 | 204,110 | |
| AMPLIFIER | 2,675 | 2,675 | 0 | |
| COMPUTER EQUIP - VIDEO CONVERTER | 1,416 | 1,416 | 0 | |
| 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 | 1,000 | 1,000 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | SUZANNE AND JIM GOLLIN |
| Lender's Title | |
| Original Amount of Loan | 100000 |
| Balance Due | |
| 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 |
| Item No. | 2 |
|---|---|
| Lender's Name | SUZANNE AND JIM GOLLIN |
| Lender's Title | |
| Original Amount of Loan | 50000 |
| Balance Due | |
| Date of Note | 2014-02 |
| 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 |
| Item No. | 3 |
|---|---|
| Lender's Name | SUZANNE AND JIM GOLLIN |
| Lender's Title | |
| Original Amount of Loan | 37250 |
| Balance Due | |
| Date of Note | 2014-04 |
| 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 |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPER | 18,195 | 9,097 | 9,098 | |
| OFFICE EXPENSE | 2,994 | 1,497 | 1,497 | |
| INFORMATION TECH EXPENSES | 8,884 | 4,442 | 4,442 | |
| MEALS AND ENTERTAINMENT AT 50% | 1,203 | 0 | 1,203 | |
| PARTNERSHIP DEDUCTIONS | 31,347 | 31,347 | 0 | |
| DUES AND SUBSCRIPTIONS | 675 | 337 | 338 | |
| POSTAGE AND DELIVERY | 1,241 | 621 | 620 | |
| GRANT/ADMIN FEES | 17,400 | 0 | 17,400 | |
| CHARITABLE CONTRIBUTIONS - FROM K-1 | 1 | 1 | 0 | |
| BANK CHARGES | 436 | 349 | 87 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM 990-T UBIT | 29,680 | 29,680 | |
| RENTAL INCOME - RCG LONGVIEW II LP | 17 | 17 | 17 |
| RENTAL INCOME - NORTHSHORE VILLAGE LLC | -22,281 | -22,281 | -22,281 |
| RENTAL INCOME - ROSEMONT ATLANTA PORTFOLIO LP | 7,271 | 7,271 | 7,271 |
| RENTAL INCOME - ROSEMONT DIVERSIFIED | -768 | -768 | -768 |
| RENTAL INCOME - CLEARWATER CAPITAL II | 59 | 59 | 59 |
| OTHER PASS-THROUGH INCOME | -3,171 | -3,171 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 5,347 | 4,238 |
| SECURITY DEPOSIT- PANORAMA CITY | 7,920 | 7,920 |
| OTHER PAYABLES | 55 | 478 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 1,992 | 1,992 | 0 | |
| CONSULTING FEES | 20,833 | 10,417 | 10,417 |
| Name | Address |
|---|---|
|
|
400 WEST 59TH STREET NEW YORK,NY10019 |
|
|
12 PENZANCE PLACE LONDONW11 4PA UK |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 488 | 488 | 0 | |
| PAYROLL TAXES | 11,419 | 2,284 | 9,135 | |
| LICENSES, TAXES, PERMITS | 222 | 111 | 111 | |
| TAXES | 1,706 | 341 | 1,365 | |
| EXCISE TAXES | 10,579 | 0 | 0 |