| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BLDG-406 LAFAYETTE | 418,664 | 0 | SL | 27 | 0 | 0 | 0 | ||
| LAND-406 LAFAYETTE | 337,500 | 0 | L | ||||||
| BLDG&IMPROV 27401 | 1,036,318 | 0 | SL | 27 | 0 | ||||
| LAND - 27401 WESTR | 913,382 | 0 | L | ||||||
| BLDG IMP 27401 '18 | 179,507 | 0 | SL | 27 | 0 | ||||
| BLDG IMP 27401 '19 | 279,777 | SL | 27 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SHIMANO INC | 135,750 | 138,460 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG-406 LAFAYETTE | 418,664 | 0 | 418,664 | |
| LAND-406 LAFAYETTE | 337,500 | 0 | 337,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CARE3 LLC SAFE RIGHTS | 150,000 | 150,000 | |
| CHATALYTIC, INC. SAFE | 100,000 | 100,000 | |
| ION PACIFIC HOLDINGS LTD | 250,000 | 786,214 | |
| JOSEPHINE INC. SAFE RIGHTS | 50,000 | ||
| PHILLION I LP | 167,783 | 266,702 | |
| PHILLION II LP | 61,440 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG&IMPROV 27401 | 1,036,318 | 0 | 1,036,318 | |
| LAND - 27401 WESTR | 913,382 | 0 | 913,382 | |
| BLDG IMP 27401 '18 | 179,507 | 0 | 179,507 | |
| BLDG IMP 27401 '19 | 279,777 | 0 | 279,777 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Consultations | 2,005 | 2,005 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 28,792 | 28,792 | ||
| Bank Charges | 575 | 575 | ||
| CELL PHONE PLAN | 605 | 605 | ||
| Computers/Electronic Devices | 139 | 139 | ||
| Equipment Maintenance | 289 | 289 | ||
| FURNITURE PURCHASE | 1,343 | 1,343 | ||
| K-1 Exp PHILLION I LP | 6,168 | 6,168 | ||
| Postage/Delivery Service | 25 | 25 | ||
| Property insurance | 1,864 | 1,864 | ||
| Property Maintenance | 6,699 | 6,482 | 217 | |
| State or Local Filing Fees | 50 | 50 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss PHILLION I LP | 17,475 | 17,475 | |
| Interest Income from Notes | 36,816 | 36,816 | |
| litigation proceeds | 5,500 | 5,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EVERLONG LLC | 50,000 | 50,000 | 2017-06 | 2022-01 | INTEREST ANNUAL, PRINCIPAL ON MATURITY | 196 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| EVERLONG LLC | 50,000 | 50,000 | 2017-12 | 2022-01 | INTEREST ANNUAL, PRINCIPAL ON MATURITY | 211 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| EVERLONG LLC | 50,000 | 50,000 | 2017-04 | 2022-01 | INTEREST ANNUAL, PRINCIPAL ON MATURITY | 212 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| EVERLONG LLC | 50,000 | 50,000 | 2017-09 | 2022-01 | INT ANNUAL COMMENCING 12/31/20, PRINC ON MATURITY | 194 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| B&L INVESTMENT LLC | 350,000 | 250,000 | 2016-12 | 2024-01 | ANNUAL INSTALLMENTS OF PRINCIPAL AND INTEREST | 147 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| EPITOMEGEAR LLC | 25,000 | 25,000 | 2016-07 | 2019-01 | INTEREST ANNUALLY, PRINCIPAL ON MATURITY | 1 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| JAMBER INC (FMK NELSA INC) | 25,000 | 185,000 | 2015-06 | 0 % | COMMON STOCK | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||||
| ROADNOISE SPORTS INC | 80,000 | 95,000 | 2015-11 | 2020-11 | INTEREST ANNUALLY, PRINCIPAL ON MATURITY | 3 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| EVERLONG LLC | 60,000 | 60,000 | 2018-03 | 2022-01 | INT ANNUAL COMMENCING 12/31/20, PRINC ON MATURITY | 257 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| EVERLONG LLC | 90,000 | 90,000 | 2018-10 | 2022-01 | INT ANNUAL COMMENCING 12/31/20, PRINC ON MATURITY | 255 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| EVERLONG LLC | 185,000 | 185,000 | 2018-06 | 2022-01 | INT ANNUAL COMMENCING 12/31/20, PRINC ON MATURITY | 286 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| YELLOWSTRIPE RESOURCES LIMITED | 1,000,000 | 1,000,000 | 2017-05 | 2019-05 | PRINC & INT ON NOTICE BTWN 5/1/18 & 5/1/19 | 1350 % | EQUITY | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| B CAEMMERER | 50,000 | 50,000 | 2017-09 | 2026-09 | YR 1-4 INT ONLY ANNUAL,YR 5-9 INT AND PRIN ANNNUAL | 194 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| ASBURY BROKERAGE SERVICES INC | 100,000 | 100,000 | 2017-11 | 2027-11 | YR 1 INT ONLY QTRLY, YR 2-10 INT AND PRINC QTRLY | 3 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| LEBSON | 900,000 | 900,000 | 2017-08 | 2026-09 | INTEREST MONTHLY | 194 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| WEISS | 625,000 | 625,000 | 2017-11 | 2026-12 | INTEREST MONTHLY | 198 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| BLACK CASHMERE LABS INC | 20,000 | 20,000 | 2018-11 | 2019-09 | PRINCIPAL AND INTEREST ON MATURITY | 268 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| DAILEY | 3,000 | 3,000 | 2018-11 | 2020-02 | PRINCIPAL AND INTEREST ON MATURITY | 270 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| B CAEMMERER | 100,000 | 100,000 | 2025-10 | 129 % | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 59,371 | 59,371 | ||
| REAL ESTATE INSPECTION SRVCS | 820 | 820 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2018 | 200 | |||
| 990-PF Extension for 2017 | 10,058 | |||
| Property Taxes | 23,365 | 13,380 | 9,985 | |
| STATE MISCELLANEOUS FEE | 41 |