| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 4,276 | 0 | 4,276 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MICROSOFT SURFACE BOOK 2 | 2019-03-12 | 3,019 | 1,006 | 200DB | 5.000000000000 | 604 | 0 | 604 | |
| DELL ULTRASHARP MONITOR | 2019-04-01 | 711 | 237 | 200DB | 5.000000000000 | 142 | 0 | 142 | |
| MICROSOFT LAPTOP | 2021-04-28 | 1,486 | 200DB | 5.000000000000 | 198 | 0 | 198 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MICROSOFT SURFACE BOOK 2 | 3,019 | 1,610 | 1,409 | |
| DELL ULTRASHARP MONITOR | 711 | 379 | 332 | |
| MICROSOFT LAPTOP | 1,486 | 198 | 1,288 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARTNERSHIPS | 774,486 | 853,959 | 853,959 |
| DUE FROM VISTA CREEK, LLC | 33,333 | 33,333 | 33,333 |
| DUE FROM VINTAGE AT LAUGHLIN, LLC | 6,667 | 6,667 | 6,667 |
| DUE FROM HILLTOP LOFTS | 0 | 21,473 | 21,473 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 507 | 0 | 507 | 0 |
| OFFICE EXPENSE | 6,191 | 0 | 6,191 | 0 |
| INSURANCE | 10,269 | 0 | 10,269 | 0 |
| FILING FEES | 5,040 | 0 | 5,040 | 0 |
| BANK CHARGES | 26 | 0 | 26 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GP FEES | 62,080 | 62,080 | |
| CONSULTING FEES | 1,210,000 | 1,210,000 | |
| INCOME FROM PARTNERSHIPS | 76,697 | 76,697 | |
| DEVELOPER FEE | 100,000 | 100,000 | |
| PPP LOAN FORGIVENESS | 97,301 | 97,301 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO MIKE GANCAR | 20,000 | 20,000 |
| DUE TO RYAN PATTERSON | 20,000 | 20,000 |
| LINE OF CREDIT - WASHINGTON TRUST BANK | 362,849 | 0 |
| PPP LOAN | 97,301 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 42,289 | 0 | 42,289 | 0 |
| TAXES AND LICENSES | 584 | 0 | 584 | 0 |