| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WOLLIN NEUSCHATZ, INC. | 7,980 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| RENTAL REAL ESTATE - 2773 Kelly St | 2004-02-02 | 334,883 | 161,344 | STRAIGHT LINE | 0000000040.000000000000 | 8,372 | 8,372 | ||
| LAND- 2773 Kelly St | 2004-02-02 | 334,883 | STRAIGHT LINE | ||||||
| RENTAL REAL ESTATE - 2785 Kelly St | 2006-06-29 | 485,104 | 161,344 | STRAIGHT LINE | 0000000028.000000000000 | 17,638 | 17,638 | ||
| LAND 2785 Kelly St | 2006-06-29 | 100,000 | STRAIGHT LINE | ||||||
| IMPROVEMENT - 2773 Kelly St | 2006-04-17 | 18,809 | 9,714 | STRAIGHT LINE | 0000000028.000000000000 | 683 | 683 | ||
| IMPROVEMENT - 2773 Kelly St | 2007-02-02 | 19,244 | 9,362 | STRAIGHT LINE | 0000000027.000000000000 | 700 | 700 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RENTAL REAL ESTATE - 2773 Kelly St | 334,883 | 169,716 | 165,167 | 526,000 |
| LAND | 77,114 | 77,114 | 100,000 | |
| RENTAL REAL ESTATE - 2785 Kelly St | 485,104 | 265,307 | 219,797 | 526,000 |
| LAND - 2785 Kelly St | 100,000 | 100,000 | 100,000 | |
| IMPROVEMENT - 2773 Kelly St | 18,809 | 10,397 | 8,412 | 3,000 |
| IMPROVEMENT - 2773 Kelly St | 19,244 | 10,062 | 9,182 | 3,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,241 |
| Item No. | 1 |
|---|---|
| Lender's Name | TODD MURRAY |
| Lender's Title | VP |
| Original Amount of Loan | 4000 |
| Balance Due | 23000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | 000 |
| Purpose of Loan | EXEMPT PURPOSE |
| Description of Lender Consideration | INTEREST FREE LOAN |
| Consideration FMV |
| Item No. | 1 |
|---|---|
| Lender's Name | WELLS FARGO BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 406,000 |
| Balance Due | 206,656 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0000000000.068750000000 |
| Security Provided by Borrower | INVESTMENT REAL ESTATE |
| Purpose of Loan | RE MTGE |
| Description of Lender Consideration | RESIDENTIAL RE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ART HELD FOR PUBLIC EXHIBIT | 894,862 | 894,862 | 602,540 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 272 | |||
| DELAWARE REPRESENTATION FEE | 380 | |||
| EXHIBIT EXPENSE | 12,400 | 12,400 | ||
| LANDSAPING | 1,920 | 1,920 | ||
| TELEPHONE | 168 | 168 | ||
| WEBSITE | 114 | 114 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SBA LOAN | 30,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ART CONSULTANT | 12,000 | 12,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| State Franchise Tax | 10 | |||
| PROPERTY TAX | 11,930 | 11,930 |