| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES EXPENSE | 6,750 | 3,375 | 3,375 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2000-10-16 | 185,788 | |||||||
| BUILDING | 2000-10-16 | 1,064,996 | 516,099 | S/L | 40.0000 | 26,628 | 26,628 | ||
| LAND | 1997-12-31 | 52,500 | |||||||
| BUILDING | 1997-12-31 | 397,500 | 224,234 | S/L | 39.0000 | 10,193 | 10,193 | ||
| HVAC | 2003-06-01 | 16,550 | 3,814 | S/L | 39.0000 | 212 | 212 | ||
| TI PROJECT | 2003-12-01 | 80,330 | 14,246 | S/L | 39.0000 | 2,059 | 2,059 | ||
| BUILDING FENCING | 2015-11-15 | 1,050 | 111 | S/L | 39.0000 | 27 | 27 | ||
| BUILDING ELECTRICAL | 2015-11-23 | 3,410 | 361 | S/L | 39.0000 | 87 | 87 | ||
| ROOFING | 2016-03-07 | 7,950 | 782 | S/L | 39.0000 | 102 | 102 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MANAGED INVESTMENT ACCOUNTS | 5,779,587 | 5,779,587 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MP122009 LLC | FMV | 2,420 | 2,420 |
| MP061011 LLC | FMV | 5,358 | 5,358 |
| BJM POOL VII INVESTMENTS LLC | FMV | 139,504 | 139,504 |
| ANTELOPE 120, LLC | FMV | 424,419 | 424,419 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & IMPROVEMENTS | 1,571,786 | 798,589 | 773,197 | 3,733,930 |
| LAND | 238,288 | 238,288 | 616,070 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED LEASE COMMISSION | 103,859 | 88,852 | 88,852 |
| INTEREST RECEIVABLE | 4,818 | 3,677 | 3,677 |
| Description | Amount |
|---|---|
| INVESTMENT BOOK/TAX DIFFERENCES | 4,703 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL 101 | ||||
| RENTAL INSURANCE | 2,036 | 2,036 | ||
| RENTAL DEFERRED COMMISSIONS | 12,874 | 12,874 | ||
| RENTAL 167 | ||||
| RENTAL INSURANCE | 3,035 | 3,035 | ||
| RENTAL DEFERRED COMMISSIONS | 2,133 | 2,133 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME (K-1'S) | 26,308 | 26,308 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS FROM INVESTMENTS | 584,863 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NOTE RECEIVABLE | UNRELATED | 306,200 | 248,797 | 2012-09 | 2025-10 | DUE ON MATURITY DATE | 2.00 % | REAL PROPERTY | PURCHASE LAND | LAND | 326,960 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 41,046 | 41,046 | ||
| RENTAL 101 | 15,969 | 15,969 | ||
| RENTAL 167 | 2,125 | 2,125 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 1,382 | 1,382 | ||
| RENTAL 101 | 25,697 | 25,697 | ||
| RENTAL 167 | 14,273 | 14,273 |