| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 6838 NR BUILDING | 2013-11-26 | 52,589 | 11,711 | M27 | 1,912 | ||||
| 3031 MF BUILDING | 2013-11-26 | 70,256 | 15,650 | M27 | 27 | 2,555 | |||
| 8509 IW BUILDING | 2013-11-26 | 76,067 | 16,942 | M27 | 2,766 | ||||
| 4126 HH BUILDING | 2013-12-23 | 61,136 | 13,431 | M27 | 2,223 | ||||
| 2809 ALBANY BLDG | 2014-07-01 | 33,704 | 6,687 | M27 | 1,225 | ||||
| 2809 ALBANY IMPROV | 2014-07-01 | 6,434 | 1,277 | M27 | 234 | ||||
| 2809 ALBANY IMPROV | 2014-07-01 | 50,162 | 9,956 | M27 | 1,824 | ||||
| 7608 RAYWALD BLDG | 2014-07-01 | 51,709 | 10,262 | M27 | 1,880 | ||||
| 7608 RAYWALD IMPRO | 2014-07-01 | 28,449 | 5,644 | M27 | 1,034 | ||||
| 4339 BATHURST BLDG | 2014-05-01 | 64,320 | 13,157 | M27 | 2,339 | ||||
| 4339 BATHURST IMPR | 2014-05-01 | 15,731 | 3,218 | M27 | 572 | ||||
| 3736 MAGGY BLDG | 2014-10-01 | 54,737 | 10,365 | M27 | 1,741 | ||||
| 3736 MAGGY IMPROV | 2014-10-01 | 9,382 | 1,776 | M27 | 298 | ||||
| 306 WESTOVER BLDG | 2015-09-01 | 77,333 | 12,069 | M27 | 2,812 | ||||
| 306 WESTOVER IMPR | 2015-09-01 | 14,358 | 2,240 | M27 | 522 | ||||
| 3611 KILEY BLDG | 2015-01-01 | 69,837 | 12,590 | M27 | 2,539 | ||||
| 3611 KILEY IMPROV | 2015-01-01 | 16,139 | 2,910 | M27 | 587 | ||||
| 6608 DUNCROFT BLDG | 2015-01-01 | 50,429 | 9,093 | M27 | 1,834 | ||||
| 6608 DUNCROFT IMPR | 2015-01-01 | 2,266 | 407 | M27 | 82 | ||||
| 6937 DELTA LAKE BL | 2015-02-01 | 49,498 | 8,775 | M27 | 1,800 | ||||
| 6937 DELTA LAKE IM | 2015-02-01 | 4,270 | 756 | M27 | 155 | ||||
| 2809 ALBANY IMPROV | 2015-09-01 | 3,570 | 558 | M27 | 130 | ||||
| 4126 HH IMPROVE | 2015-06-01 | 7,786 | 1,285 | M27 | 283 | ||||
| 4126 HH IMPROVE | 2016-06-23 | 3,675 | 474 | M27 | 134 | ||||
| 6937 DELTA LAKE IM | 2016-05-12 | 4,260 | 562 | M27 | 155 | ||||
| 4104 CANYON CREEK | 2017-08-01 | 97,050 | 8,382 | M27 | 3,529 | ||||
| 9104 ST MICHAELS | 2017-09-01 | 90,831 | 7,570 | M27 | 3,303 | ||||
| 4104 CANYON IMPROV | 2018-07-24 | 1,400 | 74 | M27 | 51 | ||||
| 3941 FAR WEST BLDG | 2018-07-13 | 118,226 | 6,271 | M27 | 4,299 | ||||
| 3941 FAR WEST IMPR | 2018-07-13 | 6,535 | 347 | M27 | 238 | ||||
| 6838 NR IMPROV | 2019-07-01 | 1,646 | 27 | M27 | 60 | ||||
| 3031 MF IMPROVE | 2019-07-01 | 13,237 | 221 | M27 | 481 | ||||
| 8509 IW IMPROV | 2019-06-01 | 21,714 | 428 | M27 | 790 | ||||
| 7608 RAYWALD IMPRO | 2019-10-01 | 2,219 | 17 | M27 | 81 | ||||
| 306 WESTOVER IMPRO | 2019-09-01 | 9,118 | 97 | M27 | 332 | ||||
| 4104 CANYON IMPROV | 2019-06-01 | 6,766 | 133 | M27 | 246 | ||||
| 4104 CANYON IMPROV | 2019-12-01 | 2,913 | 4 | M27 | 106 | ||||
| 8509 IW LAND | 2013-09-05 | 12,243 | L | ||||||
| 6838 NR LAND | 2013-06-14 | 5,560 | L | ||||||
| 3031 MF LAND | 2013-08-23 | 12,166 | L | ||||||
| 4126 HH LAND | 2013-10-21 | 14,462 | L | ||||||
| 2809 ALBANY LAND | 2014-07-01 | 13,966 | L | ||||||
| 7608 RAYWALD LAND | 2014-07-01 | 14,611 | L | ||||||
| 3736 MAGGY LAND | 2014-10-01 | 12,393 | L | ||||||
| 306 WESTOVER LAND | 2015-09-01 | 11,268 | L | ||||||
| 6608 DUNCROFT LAND | 2015-01-01 | 14,223 | L | ||||||
| 6937 DELTA LAND | 2015-02-01 | 10,134 | L | ||||||
| 4104 CANYON LAND | 2017-08-01 | 11,000 | L | ||||||
| 9104 ST M LAND | 2017-09-01 | 18,000 | L | ||||||
| 3941 FAR WEST LAND | 2018-07-13 | 28,248 | L | ||||||
| 3611 KILEY LAND | 2015-01-01 | 14,859 | L | ||||||
| 4339 BATHURST LAND | 2014-05-01 | 18,145 | L | ||||||
| 8509 IW APPLIANCES | 2013-11-29 | 594 | 594 | DDBA | 5 | ||||
| 7608 RAWALD IMPROV | 2020-08-01 | 17,697 | M27 | 241 | |||||
| 7608 RAWALD APPL | 2020-11-15 | 1,076 | DDBA | 5 | 72 | ||||
| 4339 BATHURST IMPR | 2020-08-01 | 2,924 | M27 | 40 | |||||
| 4339 BATHURST APPL | 2020-07-17 | 1,780 | DDBA | 5 | 297 | ||||
| 3736 MAGGY IMPROV | 2020-09-01 | 17,340 | M27 | 79 | |||||
| 3736 MAGGY APPLY | 2020-09-01 | 1,305 | DDBA | 5 | 65 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER INVESTMENTS | FMV | 4,819,104 | 4,819,104 |
| CHARLES SCWAB | FMV | 1,525,501 | 1,525,501 |
| SHOREPATH | FMV | 427,257 | 427,257 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 6838 NR BUILDING | 52,589 | 13,623 | 38,966 | |
| 3031 MF BUILDING | 70,256 | 18,205 | 52,051 | |
| 8509 IW BUILDING | 76,067 | 19,708 | 56,359 | |
| 4126 HH BUILDING | 61,136 | 15,654 | 45,482 | |
| 2809 ALBANY BLDG | 33,704 | 7,912 | 25,792 | |
| 2809 ALBANY IMPROV | 6,434 | 1,511 | 4,923 | |
| 2809 ALBANY IMPROV | 50,162 | 11,780 | 38,382 | |
| 7608 RAYWALD BLDG | 51,709 | 12,142 | 39,567 | |
| 7608 RAYWALD IMPRO | 28,449 | 6,678 | 21,771 | |
| 4339 BATHURST BLDG | 64,320 | 15,496 | 48,824 | |
| 4339 BATHURST IMPR | 15,731 | 3,790 | 11,941 | |
| 3736 MAGGY BLDG | ||||
| 3736 MAGGY IMPROV | ||||
| 306 WESTOVER BLDG | 77,333 | 14,881 | 62,452 | |
| 306 WESTOVER IMPR | 14,358 | 2,762 | 11,596 | |
| 3611 KILEY BLDG | 69,837 | 15,129 | 54,708 | |
| 3611 KILEY IMPROV | 16,139 | 3,497 | 12,642 | |
| 6608 DUNCROFT BLDG | 50,429 | 10,927 | 39,502 | |
| 6608 DUNCROFT IMPR | 2,266 | 489 | 1,777 | |
| 6937 DELTA LAKE BL | 49,498 | 10,575 | 38,923 | |
| 6937 DELTA LAKE IM | 4,270 | 911 | 3,359 | |
| 2809 ALBANY IMPROV | 3,570 | 688 | 2,882 | |
| 4126 HH IMPROVE | 7,786 | 1,568 | 6,218 | |
| 4126 HH IMPROVE | 3,675 | 608 | 3,067 | |
| 6937 DELTA LAKE IM | 4,260 | 717 | 3,543 | |
| 4104 CANYON CREEK | 97,050 | 11,911 | 85,139 | |
| 9104 ST MICHAELS | 90,831 | 10,873 | 79,958 | |
| 4104 CANYON IMPROV | 1,400 | 125 | 1,275 | |
| 3941 FAR WEST BLDG | 118,226 | 10,570 | 107,656 | |
| 3941 FAR WEST IMPR | 6,535 | 585 | 5,950 | |
| 6838 NR IMPROV | 1,646 | 87 | 1,559 | |
| 3031 MF IMPROVE | 13,237 | 702 | 12,535 | |
| 8509 IW IMPROV | 21,714 | 1,218 | 20,496 | |
| 7608 RAYWALD IMPRO | 2,219 | 98 | 2,121 | |
| 306 WESTOVER IMPRO | 9,118 | 429 | 8,689 | |
| 4104 CANYON IMPROV | 6,766 | 379 | 6,387 | |
| 4104 CANYON IMPROV | 2,913 | 110 | 2,803 | |
| 8509 IW LAND | 12,243 | 12,243 | ||
| 6838 NR LAND | 5,560 | 5,560 | ||
| 3031 MF LAND | 12,166 | 12,166 | ||
| 4126 HH LAND | 14,462 | 14,462 | ||
| 2809 ALBANY LAND | 13,966 | 13,966 | ||
| 7608 RAYWALD LAND | 14,611 | 14,611 | ||
| 3736 MAGGY LAND | ||||
| 306 WESTOVER LAND | 11,268 | 11,268 | ||
| 6608 DUNCROFT LAND | 14,223 | 14,223 | ||
| 6937 DELTA LAND | 10,134 | 10,134 | ||
| 4104 CANYON LAND | 11,000 | 11,000 | ||
| 9104 ST M LAND | 18,000 | 18,000 | ||
| 3941 FAR WEST LAND | 28,248 | 28,248 | ||
| 3611 KILEY LAND | 14,859 | 14,859 | ||
| 4339 BATHURST LAND | 18,145 | 18,145 | ||
| 8509 IW APPLIANCES | 594 | 594 | ||
| 7608 RAWALD IMPROV | 17,697 | 241 | 17,456 | |
| 7608 RAWALD APPL | 1,076 | 72 | 1,004 | |
| 4339 BATHURST IMPR | 2,924 | 40 | 2,884 | |
| 4339 BATHURST APPL | 1,780 | 297 | 1,483 | |
| 3736 MAGGY IMPROV | ||||
| 3736 MAGGY APPLY |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 286,417 | 52,178 | 52,178 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL EXPENSES | 64,800 | 64,800 | ||
| BANK CHARGES | 114 | 114 | ||
| OFFICE EXPENSES | 154 | 154 | ||
| STATE TAXES PAID | 53 | 53 | ||
| TRAVELLER - OTHER | 4 | 4 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Primary Wave Music IP Fund | -1,142 | -1,142 | |
| Traveler Capital Partners II | -1,239 | -1,239 | |
| Legacy Capital III | 69 | 69 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 1,999,488 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 63,074 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 1,872 |