| 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 | 39 | 0 | 0 | 0 | ||
| LAND-406 LAFAYETTE | 337,500 | 0 | L | 0 | |||||
| BLDG&IMPROV 27401 | 1,036,318 | 0 | SL | 39 | 0 | ||||
| LAND - 27401 WESTR | 913,382 | 0 | L | 0 | |||||
| BLDG IMP 27401 '18 | 179,507 | 0 | SL | 39 | 0 | ||||
| BLDG IMP 27401 '19 | 279,777 | 0 | SL | 39 | 0 | ||||
| BLDG IMP 27401 '20 | 38,847 | 0 | SL | 39 | 0 | ||||
| BLDG-406 LAFAY A/C | 5,900 | SL | 39 | 0 | 0 | 0 |
| 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 | |
| BLDG-406 LAFAY A/C | 5,900 | 0 | 5,900 |
| 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 | 150,000 | 150,000 | |
| ION PACIFIC HOLDINGS LTD | 250,000 | 786,214 | |
| PHILLION I LP | 174,082 | 430,045 | |
| PHILLION II LP | 83,720 | ||
| WORLD MATCHA INC SER PRE-SEED | 128,000 | 115,000 | |
| ROOTNOTE LLC | 25,000 | 25,000 |
| 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 | |
| BLDG IMP 27401 '20 | 38,847 | 0 | 38,847 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Document Review/Drafting | 850 | 850 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 10,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 37,024 | 37,024 | ||
| Bank Charges | 410 | 410 | ||
| Cell Phone Expense | 568 | 568 | ||
| K-1 Exp PHILLION I LP | 6,495 | 6,495 | ||
| Office Supplies | 95 | 95 | ||
| Property insurance | 2,804 | 165 | 2,639 | |
| Property Maintenance | 33,701 | 33,701 | ||
| State or Local Filing Fees | 292 | 292 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Federal Tax Refund | 43,191 | ||
| Interest Income from Notes | 33,357 | 33,357 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| B&L INVESTMENT LLC | NONE | 380,000 | 380,000 | 2020-01 | 2020-12 | INTEREST AND PRINCIPAL UPON MATURITY | 160 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| B&L INVESTMENT LLC | NONE | 315,000 | 315,000 | 2019-05 | 2019-12 | PRINCIPAL & INTEREST ON MATURITY | 239 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| B&L INVESTMENT LLC | NONE | 25,000 | 25,000 | 2019-11 | 2020-05 | PRINCIPAL & INTEREST ON MATURITY | 168 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| BONMO INC | NONE | 25,000 | 25,000 | 2019-06 | 2021-06 | INTEREST & PRINCIPAL ON MATURITY | 8 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| DECIPHER IP INC | NONE | 75,000 | 75,000 | 2019-05 | 2022-05 | INTEREST & PRINCIPAL ON MATURITY | 7 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| EVERLONG LLC | NONE | 75,000 | 75,000 | 2020-07 | 2027-01 | INT ANNUAL COMMENCING 12/31/25, PRINC ON MATURITY | 1 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| EVERLONG LLC | NONE | 89,000 | 89,000 | 2019-12 | 2026-01 | INT ANNUAL COMMENCING 12/31/24, PRINC ON MATURITY | 169 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| EVERLONG LLC | NONE | 75,000 | 75,000 | 2019-05 | 2023-01 | INT ANNUAL COMMENCING 12/31/21, PRINC ON MATURITY | 239 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| EVERLONG LLC | NONE | 75,000 | 75,000 | 2019-03 | 2023-01 | INT ANNUAL COMMENCING 12/31/21, PRINC ON MATURITY | 259 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| EVERLONG LLC | NONE | 75,000 | 75,000 | 2020-10 | 2027-01 | INT ANNUAL COMMENCING 12/31/25, PRINC ON MATURITY | 1 % | EQUITY | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| EVERLONG LLC | NONE | 75,000 | 75,000 | 2019-09 | 2024-01 | INT ANNUAL COMMENCING 12/31/22, PRINC ON MATURITY | 169 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| EVERLONG LLC | NONE | 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 NONE NONE NONE | |
| EVERLONG LLC | NONE | 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 NONE NONE NONE | |
| EVERLONG LLC | NONE | 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 NONE NONE NONE | |
| EVERLONG LLC | NONE | 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 NONE NONE NONE | |
| B&L INVESTMENT LLC | NONE | 350,000 | 200,000 | 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 NONE NONE NONE | |
| JAMBER INC (FMK NELSA INC) | NONE | 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 NONE NONE NONE | |||
| ROADNOISE SPORTS INC | NONE | 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 NONE NONE NONE | |
| EVERLONG LLC | NONE | 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 NONE NONE NONE | |
| EVERLONG LLC | NONE | 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 NONE NONE NONE | |
| EVERLONG LLC | NONE | 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 NONE NONE NONE | |
| YELLOWSTRIPE RESOURCE LIMITED | NONE | 1,000,000 | 1,000,000 | 2017-05 | 2021-05 | 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 NONE NONE NONE | |
| B CAEMMERER | NONE | 50,000 | 50,000 | 2017-09 | 2026-09 | YR 1-4 INT ONLY ANNUAL, YR 5-9 INT AND PRIN ANNUAL | 194 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| ASBURY BROKERAGE SERVICES INC | NONE | 100,000 | 80,000 | 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 NONE NONE NONE | |
| CHATALYTIC | NONE | 50,000 | 50,000 | 2020-02 | 2020-11 | PRINCIPAL & INTEREST UPON MATURITY | 159 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| EVERLONG LLC | NONE | 75,000 | 75,000 | 2020-03 | 2026-01 | INT ANNUAL COMMENCING 12/31/24, PRINC ON MATURITY | 169 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| VANCE SAMUEL EDWIN VAUGHAN | NONE | 591,000 | 591,000 | 2020-08 | 2027-08 | INTEREST ANNUALLY, PRINCIPAL ON MATURITY | 1 % | DEED OF TRUST | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| LEBSON | NONE | 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 NONE NONE NONE | |
| 200 ST BOTOLPH STREET | NONE | 915,000 | 915,000 | 2020-01 | 2029-02 | INTEREST AND PRINCIPAL MONTHLY COMMENCING 03/01/20 | 169 % | MORTGAGE/DEED OF TRUST/SECURITY DEED | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| ALEJANDRO CUELLAR GONZALEZ | NONE | 25,000 | 25,000 | 2020-12 | 2021-12 | INTEREST AND PRINCIPAL UPON MATURITY | 2 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| BALVINAS KITCHEN | NONE | 25,000 | 25,000 | 2020-02 | 2021-02 | INTEREST AND PRINCIPAL UPON MATURITY | 2 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| DAILEY | NONE | 2,000 | 2,000 | 2018-01 | 2019-05 | PRINCIPAL AND INTEREST ON MATURITY | 272 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| VANCE SAMUEL EDWIN VAUGHAN | NONE | 75,000 | 75,000 | 2020-10 | 2027-10 | INTEREST ANNUALLY, PRINCIPAL UPON MATURITY | 1 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| BLACK CASHMERE LABS INC | NONE | 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 NONE NONE NONE | |
| DAILEY | NONE | 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 NONE NONE NONE | |
| YELLOWSTRIPE RESOURCES LTD | NONE | 150,000 | 50,000 | 2019-09 | 2019-11 | INTEREST AND PRINCIPAL ON MATURITY | 15 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |
| B CAEMMERER | NONE | 100,000 | 100,000 | 2025-10 | 129 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |||
| WEISS | NONE | 625,000 | 0 | 2017-11 | 2020-01 | INTEREST MONTHLY | 198 % | NONE | INVESTMENT | NONE NONE NONE 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 | 110,494 | 110,494 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2020 | 6,100 | |||
| 990-PF Extension for 2019 | 7,859 | |||
| Foreign Tax Paid | 1,295 | 1,295 | ||
| Property Taxes | 48,115 | 18,193 | 29,922 |