| 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 |
|---|---|---|---|---|---|---|---|---|---|
| HOUSE & IMPROVEMEN | 424,564 | 0 | SL | 39 | 0 | 0 | 0 | ||
| LAND-406 LAFAYETTE | 337,500 | 0 | L | 0 | 0 | ||||
| BLDG&IMPROV 27401 | 1,036,318 | 0 | SL | 39 | 0 | 0 | |||
| LAND - 27401 WESTR | 913,382 | 0 | L | 0 | 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 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| HOUSE & IMPROVEMEN | 424,564 | 0 | 424,564 | 418,664 |
| LAND-406 LAFAYETTE | 337,500 | 0 | 337,500 | 337,500 |
| 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 LIMITED- | 281,260 | 836,266 | |
| PHILLION I LP | 120,372 | 345,812 | |
| PHILLION II LP | 60,958 | ||
| ROOTNOTE LLC | 25,000 | 25,000 | |
| WORLD MATCHA INC SER PRE-SEED | 128,000 | 115,000 |
| 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 | 2,030 | 175 | 1,855 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 39,880 | 39,880 | ||
| Bank Charges | 160 | 160 | ||
| Cell Phone Expense | 3,287 | 3,287 | ||
| Computers/Electronic Devices | 1,780 | 1,780 | ||
| Equipment Maintenance | 150 | 150 | ||
| K-1 Exp ION PACIFIC HOLDINGS L | 77,378 | |||
| K-1 Exp PHILLION I LP | 7,138 | 7,138 | ||
| Office Supplies | 270 | 270 | ||
| Postage/Delivery Service | 159 | 159 | ||
| Property insurance | 5,198 | 2,511 | 2,687 | |
| Property Maintenance | 35,723 | 34,788 | 935 | |
| State or Local Filing Fees | 376 | 376 | ||
| Website Hosting/Support | 165 | 165 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss ION PACIFIC HOLDINGS LIMITED- COMMON | 58,586 | ||
| Federal Tax Refund | 940 | ||
| Interest Income from Notes | 267,657 | 267,657 |
| 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 INVESTMENTLLC | 380,000 | 380,000 | 2020-01 | 2024-10 | INTEREST & 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 | 315,000 | 315,000 | 2019-05 | 2024-10 | 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 | 25,000 | 25,000 | 2019-11 | 2022-11 | 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 | 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 | 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 | 75,000 | 75,000 | 2020-07 | 2027-01 | ANNL INT COMM 12/31/25 PRINC ON MTR | 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 | 89,000 | 89,000 | 2019-12 | 2026-01 | ANNL INT COMM 12/31/24 PRINC ON MTR | 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 | 75,000 | 75,000 | 2019-05 | 2023-01 | ANNL INT COMM 12/31/21 PRINC ON MTR | 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 | 75,000 | 75,000 | 2019-03 | 2023-01 | ANNL INT COMM 12/31/21 PRINC ON MTR | 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 | 75,000 | 75,000 | 2020-10 | 2027-01 | ANNL INT COMM 12/31/25 PRINC ON MTR | 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 | 75,000 | 75,000 | 2021-01 | 2027-01 | INT ANNL COMM 12/31/25 PRINC ON MTR | 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 | 75,000 | 75,000 | 2021-04 | 2027-01 | ANNL INT COMM 12/31/25 PRINC ON MTR | 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 | 80,000 | 80,000 | 2021-07 | ANNL INT COMM 12/31/26 PRINC ON MTR | 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 | 75,000 | 75,000 | 2021-11 | ANNL INT COMM 12/31/27 PRINC ON MTR | 108 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | |||
| EVERLONG LLC | 75,000 | 75,000 | 2019-09 | 2024-01 | ANNL INT COMM 12/31/22 PRINC ON MTR | 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 | 50,000 | 50,000 | 2017-09 | 2022-01 | ANNL INT COMM 12/31/20 PRINC ON MTR | 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 | 50,000 | 50,000 | 2017-06 | 2022-01 | INTEREST ANNUAL, PRINC 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 | 50,000 | 50,000 | 2017-12 | 2022-01 | INTEREST ANNUAL, PRINC 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 | 50,000 | 50,000 | 2017-04 | 2022-01 | INTEREST ANNUAL, PRINC 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 | 350,000 | 200,000 | 2016-12 | 2024-01 | ANNUAL INSTALLMENTS OF PRINC & INT | 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) | 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 | 80,000 | 95,000 | 2015-11 | 2020-11 | INTEREST ANNUAL, PRINC 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 | 60,000 | 60,000 | 2018-03 | 2022-01 | ANNL INT COMM 12/31/20 PRINC ON MTR | 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 | 90,000 | 90,000 | 2018-10 | 2022-01 | ANNL INT COMM 12/31/20 PRINC ON MTR | 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 | 185,000 | 185,000 | 2018-06 | 2022-01 | ANNL INT COMM 12/31/20 PRINC ON MTR | 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 | 1,000,000 | 1,000,000 | 2017-05 | 2025-12 | PRINC&INT ON NTC 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 | 50,000 | 50,000 | 2017-09 | 2026-09 | YR 1-4 INT ANNL,YR 5-9 INT&PRN ANNL | 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 | 100,000 | 70,000 | 2017-11 | 2027-11 | YR 1 INT QTRLY,YR 2-10 INT&PRN 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 | 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 | 75,000 | 75,000 | 2020-03 | 2026-01 | ANNL INT COMM 12/31/24 PRINC ON MTR | 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 | 591,000 | 591,000 | 2020-08 | 2027-08 | INTEREST ANNUAL, PRINC 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 | 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 | 915,000 | 915,000 | 2020-01 | 2029-02 | INT & PRINC MONTHLY COMM 03/01/20 | 169 % | MORTGAGE/DEED OF TRUST/SECURTY 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 | 25,000 | 25,000 | 2020-12 | 2023-10 | INTEREST & 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 | ||
| B&L INVESTMENT LLC | 1,500,000 | 250,000 | 2021-10 | 2024-10 | INTEREST & PRINCIPAL ON MATURITY | 1 % | DEED OF TRUST | DEVELOPMENT AND IMPROV OF REAL PROPERTY | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| BALVINAS KITCHEN | 25,000 | 25,000 | 2020-02 | 2023-10 | INTEREST & 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 | ||
| BLACK CASHMERE LABS INC | 300,000 | 300,000 | 2021-05 | 2024-05 | INTEREST & 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 | ||
| SAM SINGH | 60,000 | 60,000 | 2021-11 | 2023-12 | INTEREST & PRINCIPAL ON MATURITY | 1350 % | 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 | 75,000 | 75,000 | 2020-10 | 2027-10 | INT ANNUALLY, PRINCIPAL UPON MTR | 1 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| DAILEY | 6,800 | 6,800 | 2021-05 | 2034-12 | ANNUAL INST OF $600 COMM 12/31/22 | 216 % | NONE | INVESTMENT | NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE NONE | ||
| DAILEY | 2,000 | 0 | 2018-01 | 2019-05 | PRINCIPAL & 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 | ||
| BLACK CASHMERE LABS INC | 20,000 | 0 | 2018-11 | 2019-09 | PRINCIPAL & 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 | 3,000 | 0 | 2018-11 | 2020-02 | PRINCIPAL & 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 | 150,000 | 0 | 2019-09 | 2019-11 | INTEREST & 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 | 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 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 111,739 | 111,739 | ||
| CLOSING COSTS | 2,689 | 2,689 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2020 | 13,400 | |||
| 990-PF Estimated Tax for 2021 | 15,600 | |||
| 990-PF Extension for 2020 | 8,070 | |||
| Property Taxes | 28,748 | 18,357 | 10,391 |