| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,550 | 3,275 | 3,275 |
| 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 |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALF CA HOLDINGS LLC | 583,947 | 583,947 | |
| ALF HOLDINGS UT LC | 124,447 | 124,447 | |
| PRMI EQUITY LOANS | 88,982 | 88,982 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,896 | 1,896 |
| Description | Amount |
|---|---|
| PRMI EQUITY BASIS ADJ | 629 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & SUBSCRIPTIONS | 50 | 50 | ||
| HOA FEES | 7,350 | 7,350 | ||
| RECORDER FEES | 180 | 160 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Origination Fee Income | 39,510 | 39,510 |
| Description | Amount |
|---|---|
| ALF HOLDINGS LLC | 2,101 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ALF HOLDINGS UT EZ RENTCO | NONE | 250,000 | 0 | 2020-10 | 2021-10 | INT. ONLY PMTS BEGINNING 11/1/2020, DUE 10/1/2021 | 875 % | AZ PARCEL: 404-53-032 | BRIDGE LOAN | CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH | 244,870 |
| BEES MARKET PLACE | NONE | 2,000,000 | 6,973,442 | 2019-07 | 2022-07 | ENTIRE PRINCIPAL WITH ACCRUED INT DUE 07/22/2022 | 875 % | DOT, AOR, SA AND FF | CONSTRUCTING SUPERMARKET PROPERTY | CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH | 2,000,000 |
| EAST CENTENNIAL PRIMARY LLC | NONE | 2,750,000 | 2,750,000 | 2018-10 | 2028-10 | UNTIL COMPLETION, ALL INTEREST CAPITALIZED | 300 % | DOT, AOR, SA AND FF | CONSTRUCT OFFICE BUILDING | CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH | 2,702,647 |
| LOST SPRINGS TOWNHOUSE LLC | NONE | 1,500,000 | 373,967 | 2017-11 | 2022-11 | BEGINNING 12/1/2017 MONTHLY PRINC AND INT PMTS | 800 % | DOT, AOR, SA AND FF | TO BE USED FOR LOST SPRING BUSINESS PURPOSES ONLY | CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH | 415,199 |
| RETREAT AT SKY MOUNTAIN III | NONE | 6,000,000 | 0 | 2019-11 | 2021-11 | PRINCIPAL AND ACCRUED INTEREST DUE 11/14/2021 | 800 % | DOT, AOR, SA AND FF | FOR CONSTRUCTION COSTS OF APARTMENT PROPERTY | CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH | 1,233,391 |
| JS PHELPS | NONE | 275,000 | 138,875 | 2021-09 | 2022-09 | MO PAYMENT OF ACCR INT, ENITRE BALANCE AT MATURITY | 875 % | DOT | CONSTRUCTION | CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH | 138,875 |
| COPPER FLATS | NONE | 3,800,000 | 2,295,073 | 2021-04 | 2023-04 | ALL NET RENTS PAID MONTHLY TOWARD P&I; BALLOON | 800 % | DOT, AOR, SA AND FF | CONSTRUCT APARTMENT HOME | CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH | 2,295,073 |
| FARRAR LOT 2 | NONE | 189,129 | 189,129 | 2021-07 | 2022-07 | MO PAYMENT OF ACCR INT, ENITRE BALANCE AT MATURITY | 875 % | DOT | CONSTRUCTION | CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH | 189,129 |
| FEHRENBACKER | NONE | 220,500 | 70,491 | 2021-10 | 2022-10 | MONTHLY INTEREST PAYMENTS ON OUTSTANDING PRINCIPAL | 875 % | DOT | CONSTRUCT HOUSE | CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH | 70,491 |
| WESLEY AND DEVANN DARGER | NONE | 300,000 | 46,659 | 2021-09 | 2022-09 | MONTHLY INTEREST PAYMENTS ON OUTSTANDING PRINCIPAL | 875 % | DOT | CONSTRUCT HOUSE | CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH | 46,659 |
| FARRAR LOT 9 | NONE | 13,702 | 13,702 | 2021-07 | 2022-07 | MO PAYMENT OF ACCR INT, ENITRE BALANCE AT MATURITY | 875 % | DOT | CONSTRUCTION | CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH CASH | 13,702 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 556 | 556 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 12,061 | 12,061 |