| 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 | 13,623 | M27 | 1,912 | ||||
| 3031 MF BUILDING | 2013-11-26 | 70,256 | 18,205 | M27 | 27 | 2,555 | |||
| 8509 IW BUILDING | 2013-11-26 | 76,067 | 19,708 | M27 | 2,766 | ||||
| 4126 HH BUILDING | 2013-12-23 | 61,136 | 15,654 | M27 | 2,223 | ||||
| 2809 ALBANY BLDG | 2014-07-01 | 33,704 | 7,912 | M27 | 1,225 | ||||
| 2809 ALBANY IMPROV | 2014-07-01 | 6,434 | 1,511 | M27 | 234 | ||||
| 2809 ALBANY IMPROV | 2014-07-01 | 50,162 | 11,780 | M27 | 1,824 | ||||
| 7608 RAYWALD BLDG | 2014-07-01 | 51,709 | 12,142 | M27 | 78 | ||||
| 7608 RAYWALD IMPRO | 2014-07-01 | 28,449 | 6,678 | M27 | 43 | ||||
| 4339 BATHURST BLDG | 2014-05-01 | 64,320 | 15,496 | M27 | 2,339 | ||||
| 4339 BATHURST IMPR | 2014-05-01 | 15,731 | 3,790 | M27 | 572 | ||||
| 306 WESTOVER BLDG | 2015-09-01 | 77,333 | 14,881 | M27 | 2,226 | ||||
| 306 WESTOVER IMPR | 2015-09-01 | 14,358 | 2,762 | M27 | 413 | ||||
| 3611 KILEY BLDG | 2015-01-01 | 69,837 | 15,129 | M27 | 2,539 | ||||
| 3611 KILEY IMPROV | 2015-01-01 | 16,139 | 3,497 | M27 | 587 | ||||
| 6608 DUNCROFT BLDG | 2015-01-01 | 50,429 | 10,927 | M27 | 1,834 | ||||
| 6608 DUNCROFT IMPR | 2015-01-01 | 2,266 | 489 | M27 | 82 | ||||
| 6937 DELTA LAKE BL | 2015-02-01 | 49,498 | 10,575 | M27 | 1,800 | ||||
| 6937 DELTA LAKE IM | 2015-02-01 | 4,270 | 911 | M27 | 155 | ||||
| 2809 ALBANY IMPROV | 2015-09-01 | 3,570 | 688 | M27 | 130 | ||||
| 4126 HH IMPROVE | 2015-06-01 | 7,786 | 1,568 | M27 | 283 | ||||
| 4126 HH IMPROVE | 2016-06-23 | 3,675 | 608 | M27 | 134 | ||||
| 6937 DELTA LAKE IM | 2016-05-12 | 4,260 | 717 | M27 | 155 | ||||
| 4104 CANYON CREEK | 2017-08-01 | 97,050 | 11,911 | M27 | 1,911 | ||||
| 9104 ST MICHAELS | 2017-09-01 | 90,831 | 10,873 | M27 | 3,303 | ||||
| 4104 CANYON IMPROV | 2018-07-24 | 1,400 | 125 | M27 | 28 | ||||
| 3941 FAR WEST BLDG | 2018-07-13 | 118,226 | 10,570 | M27 | 4,120 | ||||
| 3941 FAR WEST IMPR | 2018-07-13 | 6,535 | 585 | M27 | 228 | ||||
| 6838 NR IMPROV | 2019-07-01 | 1,646 | 87 | M27 | 60 | ||||
| 3031 MF IMPROVE | 2019-07-01 | 13,237 | 702 | M27 | 481 | ||||
| 8509 IW IMPROV | 2019-06-01 | 21,714 | 1,218 | M27 | 790 | ||||
| 7608 RAYWALD IMPRO | 2019-10-01 | 2,219 | 98 | M27 | 3 | ||||
| 306 WESTOVER IMPRO | 2019-09-01 | 9,118 | 429 | M27 | 262 | ||||
| 4104 CANYON IMPROV | 2019-06-01 | 6,766 | 379 | M27 | 133 | ||||
| 4104 CANYON IMPROV | 2019-12-01 | 2,913 | 110 | M27 | 57 | ||||
| 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 | ||||||
| 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 | 241 | M27 | 27 | ||||
| 7608 RAWALD APPL | 2020-11-15 | 1,076 | 72 | DDBA | 5 | 17 | |||
| 4339 BATHURST IMPR | 2020-08-01 | 2,924 | 40 | M27 | 106 | ||||
| 4339 BATHURST APPL | 2020-07-17 | 1,780 | 297 | DDBA | 5 | 593 | |||
| 4126 HH IMPR | 2021-09-15 | 4,180 | M27 | 44 | |||||
| 7608 RAWALD IMPR | 2021-01-22 | 762 | M27 | 0 | |||||
| 4339 BATHURST IMPR | 2021-05-13 | 4,345 | M27 | 99 | |||||
| 6937 DELTA IMPR | 2021-09-15 | 1,806 | M27 | 19 | |||||
| 306 WESTOVER IMPR | 2021-12-15 | 60,975 | M27 | 0 | |||||
| 306 WESTOVER APPL | 2021-05-07 | 4,023 | DDBA | 5 | 0 | ||||
| 4104 CANYON IMPR | 2021-07-16 | 21,339 | M27 | 0 | |||||
| 4104 CANYON APPL | 2021-05-07 | 915 | DDBA | 5 | 0 | ||||
| 3941 FAR WEST IMPR | 2021-12-15 | 14,425 | M27 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER INVESTMENTS | FMV | 5,682,843 | 5,682,843 |
| CHARLES SCWAB | FMV | 2,049,679 | 2,049,679 |
| SHOREPATH | FMV | 567,003 | 567,003 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 6838 NR BUILDING | 52,589 | 15,535 | 37,054 | |
| 3031 MF BUILDING | 70,256 | 20,760 | 49,496 | |
| 8509 IW BUILDING | 76,067 | 22,474 | 53,593 | |
| 4126 HH BUILDING | 61,136 | 17,877 | 43,259 | |
| 2809 ALBANY BLDG | 33,704 | 9,137 | 24,567 | |
| 2809 ALBANY IMPROV | 6,434 | 1,745 | 4,689 | |
| 2809 ALBANY IMPROV | 50,162 | 13,604 | 36,558 | |
| 7608 RAYWALD BLDG | ||||
| 7608 RAYWALD IMPRO | ||||
| 4339 BATHURST BLDG | 64,320 | 17,835 | 46,485 | |
| 4339 BATHURST IMPR | 15,731 | 4,362 | 11,369 | |
| 306 WESTOVER BLDG | ||||
| 306 WESTOVER IMPR | ||||
| 3611 KILEY BLDG | 69,837 | 17,668 | 52,169 | |
| 3611 KILEY IMPROV | 16,139 | 4,084 | 12,055 | |
| 6608 DUNCROFT BLDG | 50,429 | 12,761 | 37,668 | |
| 6608 DUNCROFT IMPR | 2,266 | 571 | 1,695 | |
| 6937 DELTA LAKE BL | 49,498 | 12,375 | 37,123 | |
| 6937 DELTA LAKE IM | 4,270 | 1,066 | 3,204 | |
| 2809 ALBANY IMPROV | 3,570 | 818 | 2,752 | |
| 4126 HH IMPROVE | 7,786 | 1,851 | 5,935 | |
| 4126 HH IMPROVE | 3,675 | 742 | 2,933 | |
| 6937 DELTA LAKE IM | 4,260 | 872 | 3,388 | |
| 4104 CANYON CREEK | ||||
| 9104 ST MICHAELS | 90,831 | 14,176 | 76,655 | |
| 4104 CANYON IMPROV | ||||
| 3941 FAR WEST BLDG | ||||
| 3941 FAR WEST IMPR | ||||
| 6838 NR IMPROV | 1,646 | 147 | 1,499 | |
| 3031 MF IMPROVE | 13,237 | 1,183 | 12,054 | |
| 8509 IW IMPROV | 21,714 | 2,008 | 19,706 | |
| 7608 RAYWALD IMPRO | ||||
| 306 WESTOVER IMPRO | ||||
| 4104 CANYON IMPROV | ||||
| 4104 CANYON IMPROV | ||||
| 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 | ||||
| 306 WESTOVER LAND | ||||
| 6608 DUNCROFT LAND | 14,223 | 14,223 | ||
| 6937 DELTA LAND | 10,134 | 10,134 | ||
| 4104 CANYON LAND | ||||
| 9104 ST M LAND | 18,000 | 18,000 | ||
| 3941 FAR WEST LAND | ||||
| 3611 KILEY LAND | 14,859 | 14,859 | ||
| 4339 BATHURST LAND | 18,145 | 18,145 | ||
| 8509 IW APPLIANCES | 594 | 594 | ||
| 7608 RAWALD IMPROV | ||||
| 7608 RAWALD APPL | ||||
| 4339 BATHURST IMPR | 2,924 | 146 | 2,778 | |
| 4339 BATHURST APPL | 1,780 | 890 | 890 | |
| 4126 HH IMPR | 4,180 | 44 | 4,136 | |
| 7608 RAWALD IMPR | 0 | 0 | ||
| 4339 BATHURST IMPR | 4,345 | 99 | 4,246 | |
| 6937 DELTA IMPR | 1,806 | 19 | 1,787 | |
| 306 WESTOVER IMPR | 0 | 0 | ||
| 306 WESTOVER APPL | 0 | 0 | ||
| 4104 CANYON IMPR | 0 | 0 | ||
| 4104 CANYON APPL | 0 | 0 | ||
| 3941 FAR WEST IMPR | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 52,178 | 319,265 | 319,265 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL EXPENSES | 52,783 | 52,783 | ||
| BANK CHARGES | 99 | 99 | ||
| STATE TAXES PAID | 250 | 250 | ||
| TRAVELLER - OTHER | 3 | 3 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Primary Wave Music IP Fund | 2,953 | 2,953 | |
| Traveler Capital Partners II | 9,836 | 9,836 | |
| Legacy Capital III | 169 | 169 | |
| Primary Wave Music Prince Coinvest | -417 | -417 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 1,032,461 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 74,195 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 1,323 |